[TSM] YoY TTM Result on 30-Apr-2006 [#1]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
30-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- 19.12%
YoY- -2.86%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
TTM Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 258,745 247,905 201,341 222,922 166,843 122,362 111,419 15.06%
PBT 43,528 51,338 20,085 30,300 27,241 8,011 -2,710 -
Tax -10,838 -12,090 -2,824 -5,405 -12,204 -10,187 -6,484 8.93%
NP 32,690 39,248 17,261 24,895 15,037 -2,176 -9,194 -
-
NP to SH 19,280 24,691 10,806 14,607 15,037 -2,176 -548 -
-
Tax Rate 24.90% 23.55% 14.06% 17.84% 44.80% 127.16% - -
Total Cost 226,055 208,657 184,080 198,027 151,806 124,538 120,613 11.02%
-
Net Worth 126,956 108,966 84,061 73,228 58,949 44,028 46,218 18.32%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 2,662 2,656 - - - - - -
Div Payout % 13.81% 10.76% - - - - - -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 126,956 108,966 84,061 73,228 58,949 44,028 46,218 18.32%
NOSH 53,342 53,154 53,203 53,063 53,107 53,046 53,124 0.06%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 12.63% 15.83% 8.57% 11.17% 9.01% -1.78% -8.25% -
ROE 15.19% 22.66% 12.85% 19.95% 25.51% -4.94% -1.19% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 485.06 466.39 378.43 420.10 314.16 230.67 209.73 14.98%
EPS 36.14 46.45 20.31 27.53 28.31 -4.10 -1.03 -
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.05 1.58 1.38 1.11 0.83 0.87 18.24%
Adjusted Per Share Value based on latest NOSH - 53,063
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 203.04 194.53 157.99 174.93 130.92 96.02 87.43 15.06%
EPS 15.13 19.38 8.48 11.46 11.80 -1.71 -0.43 -
DPS 2.09 2.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9962 0.8551 0.6596 0.5746 0.4626 0.3455 0.3627 18.32%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 - - - - - - -
Price 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.32 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 30.12 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 25/06/09 24/06/08 29/06/07 30/06/06 24/06/05 23/06/04 27/06/03 -
Price 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.46 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 28.91 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 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