[TSM] YoY TTM Result on 31-Oct-2003 [#3]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
17-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -30.21%
YoY- -1183.56%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 218,774 195,579 149,364 111,032 108,222 100,503 98,565 14.20%
PBT 25,608 28,457 19,196 1,892 -2,539 -1,302 5,571 28.93%
Tax -3,552 -7,119 -12,927 -8,374 -6,612 1,502 -4,818 -4.95%
NP 22,056 21,338 6,269 -6,482 -9,151 200 753 75.52%
-
NP to SH 14,109 15,554 6,269 -6,482 -505 -4,758 753 62.93%
-
Tax Rate 13.87% 25.02% 67.34% 442.60% - - 86.48% -
Total Cost 196,718 174,241 143,095 117,514 117,373 100,303 97,812 12.34%
-
Net Worth 81,214 66,306 51,419 45,042 49,888 57,335 64,366 3.94%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 81,214 66,306 51,419 45,042 49,888 57,335 64,366 3.94%
NOSH 53,081 53,045 53,009 52,991 51,967 49,999 51,666 0.45%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 10.08% 10.91% 4.20% -5.84% -8.46% 0.20% 0.76% -
ROE 17.37% 23.46% 12.19% -14.39% -1.01% -8.30% 1.17% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 412.15 368.70 281.77 209.53 208.25 201.01 190.77 13.69%
EPS 26.58 29.32 11.83 -12.23 -0.97 -9.52 1.46 62.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.25 0.97 0.85 0.96 1.1467 1.2458 3.48%
Adjusted Per Share Value based on latest NOSH - 52,991
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 171.67 153.47 117.21 87.13 84.92 78.87 77.34 14.20%
EPS 11.07 12.21 4.92 -5.09 -0.40 -3.73 0.59 62.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6373 0.5203 0.4035 0.3535 0.3915 0.4499 0.5051 3.94%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 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 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 27/12/06 23/12/05 31/12/04 17/12/03 19/12/02 14/12/01 08/12/00 -
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