[TSM] QoQ Annualized Quarter Result on 31-Jul-2005 [#2]

Announcement Date
16-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 43.97%
YoY- 8.35%
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 231,848 211,228 211,848 207,462 183,668 155,398 158,390 29.00%
PBT 35,056 25,284 26,498 21,174 15,084 29,217 27,409 17.88%
Tax -7,584 -4,485 -4,750 -5,432 -8,180 -13,747 -14,669 -35.66%
NP 27,472 20,799 21,748 15,742 6,904 15,470 12,740 67.14%
-
NP to SH 16,284 12,176 12,526 9,940 6,904 15,470 12,740 17.83%
-
Tax Rate 21.63% 17.74% 17.93% 25.65% 54.23% 47.05% 53.52% -
Total Cost 204,376 190,429 190,100 191,720 176,764 139,928 145,650 25.41%
-
Net Worth 73,228 69,501 66,348 62,124 58,949 57,261 51,433 26.64%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 73,228 69,501 66,348 62,124 58,949 57,261 51,433 26.64%
NOSH 53,063 53,054 53,079 53,098 53,107 53,019 53,024 0.04%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 11.85% 9.85% 10.27% 7.59% 3.76% 9.96% 8.04% -
ROE 22.24% 17.52% 18.88% 16.00% 11.71% 27.02% 24.77% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 436.92 398.13 399.12 390.71 345.84 293.10 298.71 28.94%
EPS 30.68 22.95 23.60 18.72 13.00 29.15 24.03 17.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.31 1.25 1.17 1.11 1.08 0.97 26.57%
Adjusted Per Share Value based on latest NOSH - 53,093
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 181.93 165.75 166.24 162.80 144.13 121.94 124.29 29.00%
EPS 12.78 9.55 9.83 7.80 5.42 12.14 10.00 17.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5746 0.5454 0.5206 0.4875 0.4626 0.4493 0.4036 26.63%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 30/06/06 31/03/06 23/12/05 16/09/05 24/06/05 31/03/05 31/12/04 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment