Highlights

[TAS] YoY Annualized Quarter Result on 2018-11-30 [#2]

Stock [TAS]: TAS OFFSHORE BHD
Announcement Date 17-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 30-Nov-2018  [#2]
Profit Trend QoQ -     17.83%    YoY -     231.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 49,494 44,272 10,338 223,696 255,198 157,372 96,982 -10.60%
  YoY % 11.80% 328.25% -95.38% -12.34% 62.16% 62.27% -
  Horiz. % 51.03% 45.65% 10.66% 230.66% 263.14% 162.27% 100.00%
PBT 5,302 1,740 -1,112 24,848 21,462 39,362 14,628 -15.55%
  YoY % 204.71% 256.47% -104.48% 15.78% -45.48% 169.09% -
  Horiz. % 36.25% 11.89% -7.60% 169.87% 146.72% 269.09% 100.00%
Tax -834 -394 -172 -4,056 -2,258 -7,768 -4,378 -24.14%
  YoY % -111.68% -129.07% 95.76% -79.63% 70.93% -77.43% -
  Horiz. % 19.05% 9.00% 3.93% 92.65% 51.58% 177.43% 100.00%
NP 4,468 1,346 -1,284 20,792 19,204 31,594 10,250 -12.92%
  YoY % 231.95% 204.83% -106.18% 8.27% -39.22% 208.23% -
  Horiz. % 43.59% 13.13% -12.53% 202.85% 187.36% 308.23% 100.00%
NP to SH 4,468 1,346 -1,284 20,792 19,204 31,594 10,250 -12.92%
  YoY % 231.95% 204.83% -106.18% 8.27% -39.22% 208.23% -
  Horiz. % 43.59% 13.13% -12.53% 202.85% 187.36% 308.23% 100.00%
Tax Rate 15.73 % 22.64 % - % 16.32 % 10.52 % 19.73 % 29.93 % -10.16%
  YoY % -30.52% 0.00% 0.00% 55.13% -46.68% -34.08% -
  Horiz. % 52.56% 75.64% 0.00% 54.53% 35.15% 65.92% 100.00%
Total Cost 45,026 42,926 11,622 202,904 235,994 125,778 86,732 -10.35%
  YoY % 4.89% 269.35% -94.27% -14.02% 87.63% 45.02% -
  Horiz. % 51.91% 49.49% 13.40% 233.94% 272.10% 145.02% 100.00%
Net Worth 160,759 160,425 174,490 208,359 181,365 161,259 140,911 2.22%
  YoY % 0.21% -8.06% -16.25% 14.88% 12.47% 14.44% -
  Horiz. % 114.09% 113.85% 123.83% 147.87% 128.71% 114.44% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 160,759 160,425 174,490 208,359 181,365 161,259 140,911 2.22%
  YoY % 0.21% -8.06% -16.25% 14.88% 12.47% 14.44% -
  Horiz. % 114.09% 113.85% 123.83% 147.87% 128.71% 114.44% 100.00%
NOSH 175,597 175,597 175,597 175,608 175,860 175,913 176,116 -0.05%
  YoY % 0.00% 0.00% -0.01% -0.14% -0.03% -0.12% -
  Horiz. % 99.70% 99.70% 99.70% 99.71% 99.85% 99.88% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 9.03 % 3.04 % -12.42 % 9.29 % 7.53 % 20.08 % 10.57 % -2.59%
  YoY % 197.04% 124.48% -233.69% 23.37% -62.50% 89.97% -
  Horiz. % 85.43% 28.76% -117.50% 87.89% 71.24% 189.97% 100.00%
ROE 2.78 % 0.84 % -0.74 % 9.98 % 10.59 % 19.59 % 7.27 % -14.80%
  YoY % 230.95% 213.51% -107.41% -5.76% -45.94% 169.46% -
  Horiz. % 38.24% 11.55% -10.18% 137.28% 145.67% 269.46% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 28.19 25.21 5.89 127.38 145.11 89.46 55.07 -10.56%
  YoY % 11.82% 328.01% -95.38% -12.22% 62.21% 62.45% -
  Horiz. % 51.19% 45.78% 10.70% 231.31% 263.50% 162.45% 100.00%
EPS 2.54 0.76 -0.74 11.84 10.92 17.96 5.82 -12.90%
  YoY % 234.21% 202.70% -106.25% 8.42% -39.20% 208.59% -
  Horiz. % 43.64% 13.06% -12.71% 203.44% 187.63% 308.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9155 0.9136 0.9937 1.1865 1.0313 0.9167 0.8001 2.27%
  YoY % 0.21% -8.06% -16.25% 15.05% 12.50% 14.57% -
  Horiz. % 114.42% 114.19% 124.20% 148.29% 128.90% 114.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,002
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 27.50 24.60 5.74 124.27 141.78 87.43 53.88 -10.60%
  YoY % 11.79% 328.57% -95.38% -12.35% 62.16% 62.27% -
  Horiz. % 51.04% 45.66% 10.65% 230.64% 263.14% 162.27% 100.00%
EPS 2.48 0.75 -0.71 11.55 10.67 17.55 5.69 -12.92%
  YoY % 230.67% 205.63% -106.15% 8.25% -39.20% 208.44% -
  Horiz. % 43.59% 13.18% -12.48% 202.99% 187.52% 308.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8931 0.8912 0.9694 1.1575 1.0076 0.8959 0.7828 2.22%
  YoY % 0.21% -8.07% -16.25% 14.88% 12.47% 14.45% -
  Horiz. % 114.09% 113.85% 123.84% 147.87% 128.72% 114.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.2200 0.3200 0.2550 0.6900 0.9100 1.1300 0.4300 -
P/RPS 0.78 1.27 4.33 0.54 0.63 1.26 0.78 -
  YoY % -38.58% -70.67% 701.85% -14.29% -50.00% 61.54% -
  Horiz. % 100.00% 162.82% 555.13% 69.23% 80.77% 161.54% 100.00%
P/EPS 8.65 41.75 -34.87 5.83 8.33 6.29 7.39 2.66%
  YoY % -79.28% 219.73% -698.11% -30.01% 32.43% -14.88% -
  Horiz. % 117.05% 564.95% -471.85% 78.89% 112.72% 85.12% 100.00%
EY 11.57 2.40 -2.87 17.16 12.00 15.89 13.53 -2.57%
  YoY % 382.08% 183.62% -116.72% 43.00% -24.48% 17.44% -
  Horiz. % 85.51% 17.74% -21.21% 126.83% 88.69% 117.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.24 0.35 0.26 0.58 0.88 1.23 0.54 -12.64%
  YoY % -31.43% 34.62% -55.17% -34.09% -28.46% 127.78% -
  Horiz. % 44.44% 64.81% 48.15% 107.41% 162.96% 227.78% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 17/01/19 24/01/18 19/01/17 22/01/16 16/01/15 16/01/14 23/01/13 -
Price 0.2150 0.3350 0.3250 0.6800 0.7450 1.2100 0.4150 -
P/RPS 0.76 1.33 5.52 0.53 0.51 1.35 0.75 0.22%
  YoY % -42.86% -75.91% 941.51% 3.92% -62.22% 80.00% -
  Horiz. % 101.33% 177.33% 736.00% 70.67% 68.00% 180.00% 100.00%
P/EPS 8.45 43.70 -44.45 5.74 6.82 6.74 7.13 2.87%
  YoY % -80.66% 198.31% -874.39% -15.84% 1.19% -5.47% -
  Horiz. % 118.51% 612.90% -623.42% 80.50% 95.65% 94.53% 100.00%
EY 11.83 2.29 -2.25 17.41 14.66 14.84 14.02 -2.79%
  YoY % 416.59% 201.78% -112.92% 18.76% -1.21% 5.85% -
  Horiz. % 84.38% 16.33% -16.05% 124.18% 104.56% 105.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.23 0.37 0.33 0.57 0.72 1.32 0.52 -12.71%
  YoY % -37.84% 12.12% -42.11% -20.83% -45.45% 153.85% -
  Horiz. % 44.23% 71.15% 63.46% 109.62% 138.46% 253.85% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers