Highlights

[TAS] YoY 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?  YoY % Horiz. %

TTM Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 260,122 303,184 168,191 100,812 121,605 104,322 82,970 20.97%
  YoY % -14.20% 80.26% 66.84% -17.10% 16.57% 25.73% -
  Horiz. % 313.51% 365.41% 202.71% 121.50% 146.57% 125.73% 100.00%
PBT 14,625 25,352 29,074 18,089 8,423 3,461 9,550 7.36%
  YoY % -42.31% -12.80% 60.73% 114.76% 143.37% -63.76% -
  Horiz. % 153.14% 265.47% 304.44% 189.41% 88.20% 36.24% 100.00%
Tax -1,288 -2,763 -4,947 -5,135 -1,946 -1,372 -2,411 -9.92%
  YoY % 53.38% 44.15% 3.66% -163.87% -41.84% 43.09% -
  Horiz. % 53.42% 114.60% 205.18% 212.98% 80.71% 56.91% 100.00%
NP 13,337 22,589 24,127 12,954 6,477 2,089 7,139 10.97%
  YoY % -40.96% -6.37% 86.25% 100.00% 210.05% -70.74% -
  Horiz. % 186.82% 316.42% 337.96% 181.45% 90.73% 29.26% 100.00%
NP to SH 13,337 22,589 24,127 12,954 6,477 2,089 7,139 10.97%
  YoY % -40.96% -6.37% 86.25% 100.00% 210.05% -70.74% -
  Horiz. % 186.82% 316.42% 337.96% 181.45% 90.73% 29.26% 100.00%
Tax Rate 8.81 % 10.90 % 17.02 % 28.39 % 23.10 % 39.64 % 25.25 % -16.09%
  YoY % -19.17% -35.96% -40.05% 22.90% -41.73% 56.99% -
  Horiz. % 34.89% 43.17% 67.41% 112.44% 91.49% 156.99% 100.00%
Total Cost 246,785 280,595 144,064 87,858 115,128 102,233 75,831 21.72%
  YoY % -12.05% 94.77% 63.97% -23.69% 12.61% 34.82% -
  Horiz. % 325.44% 370.03% 189.98% 115.86% 151.82% 134.82% 100.00%
Net Worth 208,199 181,395 161,254 140,307 131,481 131,633 129,984 8.16%
  YoY % 14.78% 12.49% 14.93% 6.71% -0.12% 1.27% -
  Horiz. % 160.17% 139.55% 124.06% 107.94% 101.15% 101.27% 100.00%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div 0 3,514 3,519 2,655 0 0 0 -
  YoY % 0.00% -0.16% 32.55% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.34% 132.55% 100.00% - - -
Div Payout % - % 15.56 % 14.59 % 20.50 % - % - % - % -
  YoY % 0.00% 6.65% -28.83% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.90% 71.17% 100.00% - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 208,199 181,395 161,254 140,307 131,481 131,633 129,984 8.16%
  YoY % 14.78% 12.49% 14.93% 6.71% -0.12% 1.27% -
  Horiz. % 160.17% 139.55% 124.06% 107.94% 101.15% 101.27% 100.00%
NOSH 175,473 175,889 175,907 175,362 176,746 183,999 179,610 -0.39%
  YoY % -0.24% -0.01% 0.31% -0.78% -3.94% 2.44% -
  Horiz. % 97.70% 97.93% 97.94% 97.63% 98.41% 102.44% 100.00%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 5.13 % 7.45 % 14.35 % 12.85 % 5.33 % 2.00 % 8.60 % -8.25%
  YoY % -31.14% -48.08% 11.67% 141.09% 166.50% -76.74% -
  Horiz. % 59.65% 86.63% 166.86% 149.42% 61.98% 23.26% 100.00%
ROE 6.41 % 12.45 % 14.96 % 9.23 % 4.93 % 1.59 % 5.49 % 2.61%
  YoY % -48.51% -16.78% 62.08% 87.22% 210.06% -71.04% -
  Horiz. % 116.76% 226.78% 272.50% 168.12% 89.80% 28.96% 100.00%
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 148.24 172.37 95.61 57.49 68.80 56.70 46.19 21.44%
  YoY % -14.00% 80.28% 66.31% -16.44% 21.34% 22.75% -
  Horiz. % 320.94% 373.18% 206.99% 124.46% 148.95% 122.75% 100.00%
EPS 7.60 12.84 13.72 7.39 3.66 1.14 3.97 11.42%
  YoY % -40.81% -6.41% 85.66% 101.91% 221.05% -71.28% -
  Horiz. % 191.44% 323.43% 345.59% 186.15% 92.19% 28.72% 100.00%
DPS 0.00 2.00 2.00 1.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 133.33% 100.00% - - -
NAPS 1.1865 1.0313 0.9167 0.8001 0.7439 0.7154 0.7237 8.58%
  YoY % 15.05% 12.50% 14.57% 7.55% 3.98% -1.15% -
  Horiz. % 163.95% 142.50% 126.67% 110.56% 102.79% 98.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,002
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 144.51 168.43 93.44 56.01 67.56 57.96 46.09 20.97%
  YoY % -14.20% 80.25% 66.83% -17.10% 16.56% 25.75% -
  Horiz. % 313.54% 365.44% 202.73% 121.52% 146.58% 125.75% 100.00%
EPS 7.41 12.55 13.40 7.20 3.60 1.16 3.97 10.96%
  YoY % -40.96% -6.34% 86.11% 100.00% 210.34% -70.78% -
  Horiz. % 186.65% 316.12% 337.53% 181.36% 90.68% 29.22% 100.00%
DPS 0.00 1.95 1.96 1.48 0.00 0.00 0.00 -
  YoY % 0.00% -0.51% 32.43% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 131.76% 132.43% 100.00% - - -
NAPS 1.1567 1.0077 0.8959 0.7795 0.7304 0.7313 0.7221 8.17%
  YoY % 14.79% 12.48% 14.93% 6.72% -0.12% 1.27% -
  Horiz. % 160.19% 139.55% 124.07% 107.95% 101.15% 101.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.6900 0.9100 1.1300 0.4300 0.3800 0.5000 0.7300 -
P/RPS 0.47 0.53 1.18 0.75 0.55 0.88 1.58 -18.29%
  YoY % -11.32% -55.08% 57.33% 36.36% -37.50% -44.30% -
  Horiz. % 29.75% 33.54% 74.68% 47.47% 34.81% 55.70% 100.00%
P/EPS 9.08 7.09 8.24 5.82 10.37 44.04 18.37 -11.08%
  YoY % 28.07% -13.96% 41.58% -43.88% -76.45% 139.74% -
  Horiz. % 49.43% 38.60% 44.86% 31.68% 56.45% 239.74% 100.00%
EY 11.02 14.11 12.14 17.18 9.64 2.27 5.44 12.48%
  YoY % -21.90% 16.23% -29.34% 78.22% 324.67% -58.27% -
  Horiz. % 202.57% 259.38% 223.16% 315.81% 177.21% 41.73% 100.00%
DY 0.00 2.20 1.77 3.49 0.00 0.00 0.00 -
  YoY % 0.00% 24.29% -49.28% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 63.04% 50.72% 100.00% - - -
P/NAPS 0.58 0.88 1.23 0.54 0.51 0.70 1.01 -8.83%
  YoY % -34.09% -28.46% 127.78% 5.88% -27.14% -30.69% -
  Horiz. % 57.43% 87.13% 121.78% 53.47% 50.50% 69.31% 100.00%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 22/01/16 16/01/15 16/01/14 23/01/13 12/01/12 26/01/11 - -
Price 0.6800 0.7450 1.2100 0.4150 0.4100 0.5400 0.0000 -
P/RPS 0.46 0.43 1.27 0.72 0.60 0.95 0.00 -
  YoY % 6.98% -66.14% 76.39% 20.00% -36.84% 0.00% -
  Horiz. % 48.42% 45.26% 133.68% 75.79% 63.16% 100.00% -
P/EPS 8.95 5.80 8.82 5.62 11.19 47.56 0.00 -
  YoY % 54.31% -34.24% 56.94% -49.78% -76.47% 0.00% -
  Horiz. % 18.82% 12.20% 18.54% 11.82% 23.53% 100.00% -
EY 11.18 17.24 11.34 17.80 8.94 2.10 0.00 -
  YoY % -35.15% 52.03% -36.29% 99.11% 325.71% 0.00% -
  Horiz. % 532.38% 820.95% 540.00% 847.62% 425.71% 100.00% -
DY 0.00 2.68 1.65 3.61 0.00 0.00 0.00 -
  YoY % 0.00% 62.42% -54.29% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.24% 45.71% 100.00% - - -
P/NAPS 0.57 0.72 1.32 0.52 0.55 0.75 0.00 -
  YoY % -20.83% -45.45% 153.85% -5.45% -26.67% 0.00% -
  Horiz. % 76.00% 96.00% 176.00% 69.33% 73.33% 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.
 


 

190  412  493  1108 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.065-0.005 
 BARAKAH 0.07-0.015 
 VC-PA 0.065-0.01 
 LAMBO-WB 0.010.00 
 ARMADA 0.1950.00 
 NIHSIN-WB 0.06-0.01 
 IMPIANA 0.04-0.005 
 PHB 0.0250.00 
 IOIPG 1.20+0.01 
 KNM 0.185-0.005 
Partners & Brokers