[TSM] QoQ TTM 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- -21.16%
YoY- -21.97%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 218,774 225,447 222,922 210,877 195,579 190,632 166,843 19.74%
PBT 25,608 32,258 30,300 25,307 28,457 29,129 27,241 -4.02%
Tax -3,552 -4,757 -5,405 -5,554 -7,119 -11,263 -12,204 -55.98%
NP 22,056 27,501 24,895 19,753 21,338 17,866 15,037 29.00%
-
NP to SH 14,109 16,776 14,607 12,262 15,554 16,097 15,037 -4.14%
-
Tax Rate 13.87% 14.75% 17.84% 21.95% 25.02% 38.67% 44.80% -
Total Cost 196,718 197,946 198,027 191,124 174,241 172,766 151,806 18.80%
-
Net Worth 81,214 79,681 73,228 69,446 66,306 62,119 58,949 23.74%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 81,214 79,681 73,228 69,446 66,306 62,119 58,949 23.74%
NOSH 53,081 53,120 53,063 53,012 53,045 53,093 53,107 -0.03%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 10.08% 12.20% 11.17% 9.37% 10.91% 9.37% 9.01% -
ROE 17.37% 21.05% 19.95% 17.66% 23.46% 25.91% 25.51% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 412.15 424.41 420.10 397.78 368.70 359.05 314.16 19.78%
EPS 26.58 31.58 27.53 23.13 29.32 30.32 28.31 -4.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.50 1.38 1.31 1.25 1.17 1.11 23.78%
Adjusted Per Share Value based on latest NOSH - 53,012
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 171.67 176.91 174.93 165.48 153.47 149.59 130.92 19.74%
EPS 11.07 13.16 11.46 9.62 12.21 12.63 11.80 -4.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6373 0.6253 0.5746 0.545 0.5203 0.4875 0.4626 23.73%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 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
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 27/12/06 27/09/06 30/06/06 31/03/06 23/12/05 16/09/05 24/06/05 -
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