Highlights

[TAS] YoY Cumulative 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 -     135.65%    YoY -     231.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 24,747 22,136 5,169 111,848 127,599 78,686 48,491 -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 2,651 870 -556 12,424 10,731 19,681 7,314 -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 -417 -197 -86 -2,028 -1,129 -3,884 -2,189 -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 2,234 673 -642 10,396 9,602 15,797 5,125 -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 2,234 673 -642 10,396 9,602 15,797 5,125 -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 22,513 21,463 5,811 101,452 117,997 62,889 43,366 -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 1.39 % 0.42 % -0.37 % 4.99 % 5.29 % 9.80 % 3.64 % -14.82%
  YoY % 230.95% 213.51% -107.41% -5.67% -46.02% 169.23% -
  Horiz. % 38.19% 11.54% -10.16% 137.09% 145.33% 269.23% 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 14.09 12.61 2.94 63.69 72.56 44.73 27.53 -10.56%
  YoY % 11.74% 328.91% -95.38% -12.22% 62.22% 62.48% -
  Horiz. % 51.18% 45.80% 10.68% 231.35% 263.57% 162.48% 100.00%
EPS 1.27 0.38 -0.37 5.92 5.46 8.98 2.91 -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 13.75 12.30 2.87 62.14 70.89 43.71 26.94 -10.60%
  YoY % 11.79% 328.57% -95.38% -12.34% 62.18% 62.25% -
  Horiz. % 51.04% 45.66% 10.65% 230.66% 263.14% 162.25% 100.00%
EPS 1.24 0.37 -0.36 5.78 5.33 8.78 2.85 -12.95%
  YoY % 235.14% 202.78% -106.23% 8.44% -39.29% 208.07% -
  Horiz. % 43.51% 12.98% -12.63% 202.81% 187.02% 308.07% 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 1.56 2.54 8.66 1.08 1.25 2.53 1.56 -
  YoY % -38.58% -70.67% 701.85% -13.60% -50.59% 62.18% -
  Horiz. % 100.00% 162.82% 555.13% 69.23% 80.13% 162.18% 100.00%
P/EPS 17.29 83.49 -69.75 11.66 16.67 12.58 14.78 2.65%
  YoY % -79.29% 219.70% -698.20% -30.05% 32.51% -14.88% -
  Horiz. % 116.98% 564.89% -471.92% 78.89% 112.79% 85.12% 100.00%
EY 5.78 1.20 -1.43 8.58 6.00 7.95 6.77 -2.60%
  YoY % 381.67% 183.92% -116.67% 43.00% -24.53% 17.43% -
  Horiz. % 85.38% 17.73% -21.12% 126.74% 88.63% 117.43% 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 1.53 2.66 11.04 1.07 1.03 2.71 1.51 0.22%
  YoY % -42.48% -75.91% 931.78% 3.88% -61.99% 79.47% -
  Horiz. % 101.32% 176.16% 731.13% 70.86% 68.21% 179.47% 100.00%
P/EPS 16.90 87.41 -88.89 11.49 13.64 13.47 14.26 2.87%
  YoY % -80.67% 198.34% -873.63% -15.76% 1.26% -5.54% -
  Horiz. % 118.51% 612.97% -623.35% 80.58% 95.65% 94.46% 100.00%
EY 5.92 1.14 -1.12 8.71 7.33 7.42 7.01 -2.78%
  YoY % 419.30% 201.79% -112.86% 18.83% -1.21% 5.85% -
  Horiz. % 84.45% 16.26% -15.98% 124.25% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers