[TSM] YoY Cumulative Quarter Result on 31-Jan-2006 [#4]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
31-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 29.6%
YoY- -21.29%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 268,162 225,171 215,224 211,228 155,398 112,898 110,927 15.83%
PBT 48,383 42,602 24,391 25,284 29,217 4,243 -7,775 -
Tax -11,621 -10,511 -3,368 -4,485 -13,747 -9,246 -5,853 12.09%
NP 36,762 32,091 21,023 20,799 15,470 -5,003 -13,628 -
-
NP to SH 22,489 19,766 13,096 12,176 15,470 -5,003 -13,628 -
-
Tax Rate 24.02% 24.67% 13.81% 17.74% 47.05% 217.91% - -
Total Cost 231,400 193,080 194,201 190,429 139,928 117,901 124,555 10.86%
-
Net Worth 122,899 102,066 82,318 69,501 57,261 41,338 46,228 17.68%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 2,660 2,657 - - - - - -
Div Payout % 11.83% 13.45% - - - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 122,899 102,066 82,318 69,501 57,261 41,338 46,228 17.68%
NOSH 53,203 53,159 53,108 53,054 53,019 52,997 52,532 0.21%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 13.71% 14.25% 9.77% 9.85% 9.96% -4.43% -12.29% -
ROE 18.30% 19.37% 15.91% 17.52% 27.02% -12.10% -29.48% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 504.03 423.58 405.25 398.13 293.10 213.02 211.16 15.58%
EPS 42.27 37.20 24.67 22.95 29.15 -9.44 -25.94 -
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 1.92 1.55 1.31 1.08 0.78 0.88 17.43%
Adjusted Per Share Value based on latest NOSH - 53,012
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 210.43 176.69 168.89 165.75 121.94 88.59 87.05 15.83%
EPS 17.65 15.51 10.28 9.55 12.14 -3.93 -10.69 -
DPS 2.09 2.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9644 0.8009 0.646 0.5454 0.4493 0.3244 0.3628 17.67%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 - - - - - - -
Price 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.39 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 41.85 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 4.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 31/03/09 28/03/08 30/03/07 31/03/06 31/03/05 31/03/04 27/03/03 -
Price 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.48 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 40.26 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 4.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 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