[TSM] YoY Annualized Quarter Result on 31-Jul-2006 [#2]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 16.45%
YoY- 90.76%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 239,824 284,436 215,430 236,600 207,462 137,168 102,780 15.15%
PBT 47,884 60,056 32,908 34,944 21,174 21,198 8,474 33.42%
Tax -12,404 -13,968 -9,134 -5,978 -5,432 -12,024 -9,536 4.47%
NP 35,480 46,088 23,774 28,966 15,742 9,174 -1,062 -
-
NP to SH 20,822 29,346 14,522 18,962 9,940 9,174 -1,062 -
-
Tax Rate 25.90% 23.26% 27.76% 17.11% 25.65% 56.72% 112.53% -
Total Cost 204,344 238,348 191,656 207,634 191,720 127,994 103,842 11.93%
-
Net Worth 133,076 116,958 89,235 79,627 62,124 46,135 46,197 19.26%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 133,076 116,958 89,235 79,627 62,124 46,135 46,197 19.26%
NOSH 53,444 53,163 53,116 53,085 53,098 53,028 53,100 0.10%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 14.79% 16.20% 11.04% 12.24% 7.59% 6.69% -1.03% -
ROE 15.65% 25.09% 16.27% 23.81% 16.00% 19.89% -2.30% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 448.73 535.03 405.58 445.70 390.71 258.67 193.56 15.02%
EPS 38.96 55.20 27.34 35.72 18.72 17.30 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.20 1.68 1.50 1.17 0.87 0.87 19.13%
Adjusted Per Share Value based on latest NOSH - 53,120
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 188.19 223.20 169.05 185.66 162.80 107.64 80.65 15.15%
EPS 16.34 23.03 11.40 14.88 7.80 7.20 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0443 0.9178 0.7002 0.6248 0.4875 0.362 0.3625 19.26%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 - - - - - - -
Price 1.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.06 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 24.66 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 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 29/09/09 25/09/08 28/09/07 27/09/06 16/09/05 28/09/04 26/09/03 -
Price 1.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.54 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 22.01 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 0.71 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