[TSM] QoQ Cumulative Quarter Result on 30-Apr-2006 [#1]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
30-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- -66.57%
YoY- 135.86%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 215,224 166,782 118,300 57,962 211,228 158,886 103,731 62.45%
PBT 24,391 20,107 17,472 8,764 25,284 19,874 10,587 74.17%
Tax -3,368 -2,630 -2,989 -1,896 -4,485 -3,563 -2,716 15.37%
NP 21,023 17,477 14,483 6,868 20,799 16,311 7,871 92.16%
-
NP to SH 13,096 11,237 9,481 4,071 12,176 9,395 4,970 90.43%
-
Tax Rate 13.81% 13.08% 17.11% 21.63% 17.74% 17.93% 25.65% -
Total Cost 194,201 149,305 103,817 51,094 190,429 142,575 95,860 59.90%
-
Net Worth 82,318 81,212 79,627 73,228 69,501 66,348 62,124 20.57%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 82,318 81,212 79,627 73,228 69,501 66,348 62,124 20.57%
NOSH 53,108 53,079 53,085 53,063 53,054 53,079 53,098 0.01%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 9.77% 10.48% 12.24% 11.85% 9.85% 10.27% 7.59% -
ROE 15.91% 13.84% 11.91% 5.56% 17.52% 14.16% 8.00% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 405.25 314.21 222.85 109.23 398.13 299.34 195.36 62.43%
EPS 24.67 21.17 17.86 7.67 22.95 17.70 9.36 90.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.53 1.50 1.38 1.31 1.25 1.17 20.56%
Adjusted Per Share Value based on latest NOSH - 53,063
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 168.89 130.88 92.83 45.48 165.75 124.68 81.40 62.45%
EPS 10.28 8.82 7.44 3.19 9.55 7.37 3.90 90.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.646 0.6373 0.6248 0.5746 0.5454 0.5206 0.4875 20.58%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 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
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 27/12/06 27/09/06 30/06/06 31/03/06 23/12/05 16/09/05 -
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