[TSM] QoQ TTM Result on 30-Apr-2005 [#1]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
24-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -4.31%
YoY- 791.04%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
TTM Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 210,877 195,579 190,632 166,843 155,486 149,364 130,091 37.87%
PBT 25,307 28,457 29,129 27,241 29,203 19,196 10,605 78.29%
Tax -5,554 -7,119 -11,263 -12,204 -13,489 -12,927 -10,490 -34.47%
NP 19,753 21,338 17,866 15,037 15,714 6,269 115 2961.15%
-
NP to SH 12,262 15,554 16,097 15,037 15,714 6,269 115 2129.53%
-
Tax Rate 21.95% 25.02% 38.67% 44.80% 46.19% 67.34% 98.92% -
Total Cost 191,124 174,241 172,766 151,806 139,772 143,095 129,976 29.21%
-
Net Worth 69,446 66,306 62,119 58,949 57,253 51,419 46,118 31.27%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 69,446 66,306 62,119 58,949 57,253 51,419 46,118 31.27%
NOSH 53,012 53,045 53,093 53,107 53,012 53,009 53,009 0.00%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 9.37% 10.91% 9.37% 9.01% 10.11% 4.20% 0.09% -
ROE 17.66% 23.46% 25.91% 25.51% 27.45% 12.19% 0.25% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 397.78 368.70 359.05 314.16 293.30 281.77 245.41 37.86%
EPS 23.13 29.32 30.32 28.31 29.64 11.83 0.22 2108.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.25 1.17 1.11 1.08 0.97 0.87 31.27%
Adjusted Per Share Value based on latest NOSH - 53,107
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 165.48 153.47 149.59 130.92 122.01 117.21 102.08 37.87%
EPS 9.62 12.21 12.63 11.80 12.33 4.92 0.09 2133.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.545 0.5203 0.4875 0.4626 0.4493 0.4035 0.3619 31.28%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 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
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/03/06 23/12/05 16/09/05 24/06/05 31/03/05 31/12/04 28/09/04 -
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