[TSM] YoY Cumulative Quarter Result on 31-Oct-2006 [#3]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
27-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 18.52%
YoY- 19.61%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 185,024 208,152 162,194 166,782 158,886 118,793 82,326 14.43%
PBT 35,972 43,100 30,329 20,107 19,874 20,557 5,603 36.29%
Tax -7,321 -9,766 -7,673 -2,630 -3,563 -11,002 -7,321 0.00%
NP 28,651 33,334 22,656 17,477 16,311 9,555 -1,718 -
-
NP to SH 16,952 20,944 14,047 11,237 9,395 9,555 -1,718 -
-
Tax Rate 20.35% 22.66% 25.30% 13.08% 17.93% 53.52% 130.66% -
Total Cost 156,373 174,818 139,538 149,305 142,575 109,238 84,044 10.89%
-
Net Worth 135,895 121,321 96,197 81,212 66,348 51,433 45,070 20.17%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 135,895 121,321 96,197 81,212 66,348 51,433 45,070 20.17%
NOSH 53,713 53,211 53,147 53,079 53,079 53,024 53,024 0.21%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 15.49% 16.01% 13.97% 10.48% 10.27% 8.04% -2.09% -
ROE 12.47% 17.26% 14.60% 13.84% 14.16% 18.58% -3.81% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 344.46 391.18 305.17 314.21 299.34 224.03 155.26 14.18%
EPS 31.56 39.36 26.43 21.17 17.70 18.02 -3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.28 1.81 1.53 1.25 0.97 0.85 19.91%
Adjusted Per Share Value based on latest NOSH - 53,081
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 145.19 163.34 127.27 130.88 124.68 93.22 64.60 14.43%
EPS 13.30 16.43 11.02 8.82 7.37 7.50 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0664 0.952 0.7549 0.6373 0.5206 0.4036 0.3537 20.17%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 - - - - - - -
Price 1.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.93 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 16.88 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 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 23/12/09 23/12/08 18/12/07 27/12/06 23/12/05 31/12/04 17/12/03 -
Price 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.59 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 15.17 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 0.82 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