[TSM] YoY TTM 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- 14.85%
YoY- 4.22%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
TTM Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 245,855 259,675 204,640 225,447 190,632 130,091 109,124 14.48%
PBT 42,298 55,951 23,226 32,258 29,129 10,605 1,567 73.11%
Tax -10,839 -12,929 -4,799 -4,757 -11,263 -10,490 -6,545 8.76%
NP 31,459 43,022 18,427 27,501 17,866 115 -4,978 -
-
NP to SH 18,227 26,952 10,878 16,776 16,097 115 -4,978 -
-
Tax Rate 25.63% 23.11% 20.66% 14.75% 38.67% 98.92% 417.68% -
Total Cost 214,396 216,653 186,213 197,946 172,766 129,976 114,102 11.07%
-
Net Worth 133,111 116,960 89,290 79,681 62,119 46,118 46,544 19.12%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 2,662 2,656 - - - - - -
Div Payout % 14.61% 9.86% - - - - - -
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 133,111 116,960 89,290 79,681 62,119 46,118 46,544 19.12%
NOSH 53,458 53,164 53,149 53,120 53,093 53,009 53,499 -0.01%
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 12.80% 16.57% 9.00% 12.20% 9.37% 0.09% -4.56% -
ROE 13.69% 23.04% 12.18% 21.05% 25.91% 0.25% -10.70% -
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 459.90 488.44 385.03 424.41 359.05 245.41 203.97 14.49%
EPS 34.10 50.70 20.47 31.58 30.32 0.22 -9.30 -
DPS 5.00 5.00 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 192.92 203.77 160.58 176.91 149.59 102.08 85.63 14.48%
EPS 14.30 21.15 8.54 13.16 12.63 0.09 -3.91 -
DPS 2.09 2.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0445 0.9178 0.7007 0.6253 0.4875 0.3619 0.3652 19.12%
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 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.63 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 21.58 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 3.16 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 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.19 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 19.26 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 2.82 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