Highlights

[TAS] QoQ TTM Result on 2012-11-30 [#2]

Stock [TAS]: TAS OFFSHORE BHD
Announcement Date 23-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 30-Nov-2012  [#2]
Profit Trend QoQ -     1.51%    YoY -     100.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 149,868 137,996 123,027 100,812 101,671 101,572 107,949 24.38%
  QoQ % 8.60% 12.17% 22.04% -0.84% 0.10% -5.91% -
  Horiz. % 138.83% 127.83% 113.97% 93.39% 94.18% 94.09% 100.00%
PBT 23,204 16,706 22,605 18,089 17,671 15,517 9,647 79.23%
  QoQ % 38.90% -26.10% 24.97% 2.37% 13.88% 60.85% -
  Horiz. % 240.53% 173.17% 234.32% 187.51% 183.18% 160.85% 100.00%
Tax -3,922 -3,251 -5,113 -5,135 -4,910 -4,185 -2,862 23.30%
  QoQ % -20.64% 36.42% 0.43% -4.58% -17.32% -46.23% -
  Horiz. % 137.04% 113.59% 178.65% 179.42% 171.56% 146.23% 100.00%
NP 19,282 13,455 17,492 12,954 12,761 11,332 6,785 100.25%
  QoQ % 43.31% -23.08% 35.03% 1.51% 12.61% 67.02% -
  Horiz. % 284.19% 198.31% 257.80% 190.92% 188.08% 167.02% 100.00%
NP to SH 19,282 13,455 17,492 12,954 12,761 11,332 6,785 100.25%
  QoQ % 43.31% -23.08% 35.03% 1.51% 12.61% 67.02% -
  Horiz. % 284.19% 198.31% 257.80% 190.92% 188.08% 167.02% 100.00%
Tax Rate 16.90 % 19.46 % 22.62 % 28.39 % 27.79 % 26.97 % 29.67 % -31.22%
  QoQ % -13.16% -13.97% -20.32% 2.16% 3.04% -9.10% -
  Horiz. % 56.96% 65.59% 76.24% 95.69% 93.66% 90.90% 100.00%
Total Cost 130,586 124,541 105,535 87,858 88,910 90,240 101,164 18.50%
  QoQ % 4.85% 18.01% 20.12% -1.18% -1.47% -10.80% -
  Horiz. % 129.08% 123.11% 104.32% 86.85% 87.89% 89.20% 100.00%
Net Worth 157,762 148,860 146,083 140,307 140,554 138,976 133,144 11.94%
  QoQ % 5.98% 1.90% 4.12% -0.18% 1.14% 4.38% -
  Horiz. % 118.49% 111.80% 109.72% 105.38% 105.57% 104.38% 100.00%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 3,519 3,519 2,655 2,655 2,655 2,655 0 -
  QoQ % 0.00% 32.55% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.55% 132.55% 100.00% 100.00% 100.00% 100.00% -
Div Payout % 18.26 % 26.16 % 15.18 % 20.50 % 20.81 % 23.43 % - % -
  QoQ % -30.20% 72.33% -25.95% -1.49% -11.18% 0.00% -
  Horiz. % 77.93% 111.65% 64.79% 87.49% 88.82% 100.00% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 157,762 148,860 146,083 140,307 140,554 138,976 133,144 11.94%
  QoQ % 5.98% 1.90% 4.12% -0.18% 1.14% 4.38% -
  Horiz. % 118.49% 111.80% 109.72% 105.38% 105.57% 104.38% 100.00%
NOSH 175,917 175,999 176,174 175,362 175,649 177,039 177,999 -0.78%
  QoQ % -0.05% -0.10% 0.46% -0.16% -0.79% -0.54% -
  Horiz. % 98.83% 98.88% 98.97% 98.52% 98.68% 99.46% 100.00%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 12.87 % 9.75 % 14.22 % 12.85 % 12.55 % 11.16 % 6.29 % 60.96%
  QoQ % 32.00% -31.43% 10.66% 2.39% 12.46% 77.42% -
  Horiz. % 204.61% 155.01% 226.07% 204.29% 199.52% 177.42% 100.00%
ROE 12.22 % 9.04 % 11.97 % 9.23 % 9.08 % 8.15 % 5.10 % 78.78%
  QoQ % 35.18% -24.48% 29.69% 1.65% 11.41% 59.80% -
  Horiz. % 239.61% 177.25% 234.71% 180.98% 178.04% 159.80% 100.00%
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 85.19 78.41 69.83 57.49 57.88 57.37 60.65 25.34%
  QoQ % 8.65% 12.29% 21.46% -0.67% 0.89% -5.41% -
  Horiz. % 140.46% 129.28% 115.14% 94.79% 95.43% 94.59% 100.00%
EPS 10.96 7.64 9.93 7.39 7.27 6.40 3.81 101.88%
  QoQ % 43.46% -23.06% 34.37% 1.65% 13.59% 67.98% -
  Horiz. % 287.66% 200.52% 260.63% 193.96% 190.81% 167.98% 100.00%
DPS 2.00 2.00 1.50 1.50 1.50 1.50 0.00 -
  QoQ % 0.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 100.00% 100.00% 100.00% 100.00% -
NAPS 0.8968 0.8458 0.8292 0.8001 0.8002 0.7850 0.7480 12.82%
  QoQ % 6.03% 2.00% 3.64% -0.01% 1.94% 4.95% -
  Horiz. % 119.89% 113.07% 110.86% 106.97% 106.98% 104.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,002
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 83.26 76.66 68.35 56.01 56.48 56.43 59.97 24.38%
  QoQ % 8.61% 12.16% 22.03% -0.83% 0.09% -5.90% -
  Horiz. % 138.84% 127.83% 113.97% 93.40% 94.18% 94.10% 100.00%
EPS 10.71 7.47 9.72 7.20 7.09 6.30 3.77 100.20%
  QoQ % 43.37% -23.15% 35.00% 1.55% 12.54% 67.11% -
  Horiz. % 284.08% 198.14% 257.82% 190.98% 188.06% 167.11% 100.00%
DPS 1.96 1.96 1.48 1.48 1.48 1.48 0.00 -
  QoQ % 0.00% 32.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.43% 132.43% 100.00% 100.00% 100.00% 100.00% -
NAPS 0.8765 0.8270 0.8116 0.7795 0.7809 0.7721 0.7397 11.94%
  QoQ % 5.99% 1.90% 4.12% -0.18% 1.14% 4.38% -
  Horiz. % 118.49% 111.80% 109.72% 105.38% 105.57% 104.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.4800 0.5000 0.3600 0.4300 0.3900 0.3600 0.3800 -
P/RPS 0.56 0.64 0.52 0.75 0.67 0.63 0.63 -7.53%
  QoQ % -12.50% 23.08% -30.67% 11.94% 6.35% 0.00% -
  Horiz. % 88.89% 101.59% 82.54% 119.05% 106.35% 100.00% 100.00%
P/EPS 4.38 6.54 3.63 5.82 5.37 5.62 9.97 -42.12%
  QoQ % -33.03% 80.17% -37.63% 8.38% -4.45% -43.63% -
  Horiz. % 43.93% 65.60% 36.41% 58.38% 53.86% 56.37% 100.00%
EY 22.84 15.29 27.58 17.18 18.63 17.78 10.03 72.83%
  QoQ % 49.38% -44.56% 60.54% -7.78% 4.78% 77.27% -
  Horiz. % 227.72% 152.44% 274.98% 171.29% 185.74% 177.27% 100.00%
DY 4.17 4.00 4.17 3.49 3.85 4.17 0.00 -
  QoQ % 4.25% -4.08% 19.48% -9.35% -7.67% 0.00% -
  Horiz. % 100.00% 95.92% 100.00% 83.69% 92.33% 100.00% -
P/NAPS 0.54 0.59 0.43 0.54 0.49 0.46 0.51 3.87%
  QoQ % -8.47% 37.21% -20.37% 10.20% 6.52% -9.80% -
  Horiz. % 105.88% 115.69% 84.31% 105.88% 96.08% 90.20% 100.00%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 23/10/13 24/07/13 15/04/13 23/01/13 19/10/12 25/07/12 27/04/12 -
Price 0.9600 0.6600 0.3750 0.4150 0.4800 0.4000 0.3400 -
P/RPS 1.13 0.84 0.54 0.72 0.83 0.70 0.56 59.48%
  QoQ % 34.52% 55.56% -25.00% -13.25% 18.57% 25.00% -
  Horiz. % 201.79% 150.00% 96.43% 128.57% 148.21% 125.00% 100.00%
P/EPS 8.76 8.63 3.78 5.62 6.61 6.25 8.92 -1.20%
  QoQ % 1.51% 128.31% -32.74% -14.98% 5.76% -29.93% -
  Horiz. % 98.21% 96.75% 42.38% 63.00% 74.10% 70.07% 100.00%
EY 11.42 11.58 26.48 17.80 15.14 16.00 11.21 1.24%
  QoQ % -1.38% -56.27% 48.76% 17.57% -5.37% 42.73% -
  Horiz. % 101.87% 103.30% 236.22% 158.79% 135.06% 142.73% 100.00%
DY 2.08 3.03 4.00 3.61 3.13 3.75 0.00 -
  QoQ % -31.35% -24.25% 10.80% 15.34% -16.53% 0.00% -
  Horiz. % 55.47% 80.80% 106.67% 96.27% 83.47% 100.00% -
P/NAPS 1.07 0.78 0.45 0.52 0.60 0.51 0.45 77.87%
  QoQ % 37.18% 73.33% -13.46% -13.33% 17.65% 13.33% -
  Horiz. % 237.78% 173.33% 100.00% 115.56% 133.33% 113.33% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

542  474  482  465 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTOUCHE 0.11+0.035 
 AT 0.105+0.005 
 XDL 0.065+0.005 
 KGROUP 0.120.00 
 NEXGRAM 0.065+0.005 
 XOX 0.245-0.02 
 MQTECH 0.24+0.02 
 K1 0.60+0.005 
 IRIS 0.37+0.04 
 MTOUCHE-WC 0.03+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers