Highlights

[TAS] YoY TTM 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 -     617.14%    YoY -     118.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 51,070 37,672 9,111 260,122 303,184 168,191 100,812 -10.71%
  YoY % 35.56% 313.48% -96.50% -14.20% 80.26% 66.84% -
  Horiz. % 50.66% 37.37% 9.04% 258.03% 300.74% 166.84% 100.00%
PBT 2,281 -12,532 -34,200 14,625 25,352 29,074 18,089 -29.17%
  YoY % 118.20% 63.36% -333.85% -42.31% -12.80% 60.73% -
  Horiz. % 12.61% -69.28% -189.07% 80.85% 140.15% 160.73% 100.00%
Tax 103 -190 1,302 -1,288 -2,763 -4,947 -5,135 -
  YoY % 154.21% -114.59% 201.09% 53.38% 44.15% 3.66% -
  Horiz. % -2.01% 3.70% -25.36% 25.08% 53.81% 96.34% 100.00%
NP 2,384 -12,722 -32,898 13,337 22,589 24,127 12,954 -24.57%
  YoY % 118.74% 61.33% -346.67% -40.96% -6.37% 86.25% -
  Horiz. % 18.40% -98.21% -253.96% 102.96% 174.38% 186.25% 100.00%
NP to SH 2,384 -12,722 -32,898 13,337 22,589 24,127 12,954 -24.57%
  YoY % 118.74% 61.33% -346.67% -40.96% -6.37% 86.25% -
  Horiz. % 18.40% -98.21% -253.96% 102.96% 174.38% 186.25% 100.00%
Tax Rate -4.52 % - % - % 8.81 % 10.90 % 17.02 % 28.39 % -
  YoY % 0.00% 0.00% 0.00% -19.17% -35.96% -40.05% -
  Horiz. % -15.92% 0.00% 0.00% 31.03% 38.39% 59.95% 100.00%
Total Cost 48,686 50,394 42,009 246,785 280,595 144,064 87,858 -9.37%
  YoY % -3.39% 19.96% -82.98% -12.05% 94.77% 63.97% -
  Horiz. % 55.41% 57.36% 47.81% 280.89% 319.37% 163.97% 100.00%
Net Worth 160,759 160,425 174,490 208,199 181,395 161,254 140,307 2.29%
  YoY % 0.21% -8.06% -16.19% 14.78% 12.49% 14.93% -
  Horiz. % 114.58% 114.34% 124.36% 148.39% 129.28% 114.93% 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 0 0 0 0 3,514 3,519 2,655 -
  YoY % 0.00% 0.00% 0.00% 0.00% -0.16% 32.55% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 132.34% 132.55% 100.00%
Div Payout % - % - % - % - % 15.56 % 14.59 % 20.50 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 6.65% -28.83% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 75.90% 71.17% 100.00%
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 160,759 160,425 174,490 208,199 181,395 161,254 140,307 2.29%
  YoY % 0.21% -8.06% -16.19% 14.78% 12.49% 14.93% -
  Horiz. % 114.58% 114.34% 124.36% 148.39% 129.28% 114.93% 100.00%
NOSH 175,597 175,597 175,597 175,473 175,889 175,907 175,362 0.02%
  YoY % 0.00% 0.00% 0.07% -0.24% -0.01% 0.31% -
  Horiz. % 100.13% 100.13% 100.13% 100.06% 100.30% 100.31% 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 4.67 % -33.77 % -361.08 % 5.13 % 7.45 % 14.35 % 12.85 % -15.52%
  YoY % 113.83% 90.65% -7,138.60% -31.14% -48.08% 11.67% -
  Horiz. % 36.34% -262.80% -2,809.96% 39.92% 57.98% 111.67% 100.00%
ROE 1.48 % -7.93 % -18.85 % 6.41 % 12.45 % 14.96 % 9.23 % -26.28%
  YoY % 118.66% 57.93% -394.07% -48.51% -16.78% 62.08% -
  Horiz. % 16.03% -85.92% -204.23% 69.45% 134.89% 162.08% 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 29.08 21.45 5.19 148.24 172.37 95.61 57.49 -10.73%
  YoY % 35.57% 313.29% -96.50% -14.00% 80.28% 66.31% -
  Horiz. % 50.58% 37.31% 9.03% 257.85% 299.83% 166.31% 100.00%
EPS 1.36 -7.24 -18.73 7.60 12.84 13.72 7.39 -24.57%
  YoY % 118.78% 61.35% -346.45% -40.81% -6.41% 85.66% -
  Horiz. % 18.40% -97.97% -253.45% 102.84% 173.75% 185.66% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 133.33% 133.33% 100.00%
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 28.37 20.93 5.06 144.51 168.43 93.44 56.01 -10.71%
  YoY % 35.55% 313.64% -96.50% -14.20% 80.25% 66.83% -
  Horiz. % 50.65% 37.37% 9.03% 258.01% 300.71% 166.83% 100.00%
EPS 1.32 -7.07 -18.28 7.41 12.55 13.40 7.20 -24.62%
  YoY % 118.67% 61.32% -346.69% -40.96% -6.34% 86.11% -
  Horiz. % 18.33% -98.19% -253.89% 102.92% 174.31% 186.11% 100.00%
DPS 0.00 0.00 0.00 0.00 1.95 1.96 1.48 -
  YoY % 0.00% 0.00% 0.00% 0.00% -0.51% 32.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 131.76% 132.43% 100.00%
NAPS 0.8931 0.8912 0.9694 1.1567 1.0077 0.8959 0.7795 2.29%
  YoY % 0.21% -8.07% -16.19% 14.79% 12.48% 14.93% -
  Horiz. % 114.57% 114.33% 124.36% 148.39% 129.28% 114.93% 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 0.76 1.49 4.91 0.47 0.53 1.18 0.75 0.22%
  YoY % -48.99% -69.65% 944.68% -11.32% -55.08% 57.33% -
  Horiz. % 101.33% 198.67% 654.67% 62.67% 70.67% 157.33% 100.00%
P/EPS 16.20 -4.42 -1.36 9.08 7.09 8.24 5.82 18.59%
  YoY % 466.52% -225.00% -114.98% 28.07% -13.96% 41.58% -
  Horiz. % 278.35% -75.95% -23.37% 156.01% 121.82% 141.58% 100.00%
EY 6.17 -22.64 -73.47 11.02 14.11 12.14 17.18 -15.68%
  YoY % 127.25% 69.18% -766.70% -21.90% 16.23% -29.34% -
  Horiz. % 35.91% -131.78% -427.65% 64.14% 82.13% 70.66% 100.00%
DY 0.00 0.00 0.00 0.00 2.20 1.77 3.49 -
  YoY % 0.00% 0.00% 0.00% 0.00% 24.29% -49.28% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 63.04% 50.72% 100.00%
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 0.74 1.56 6.26 0.46 0.43 1.27 0.72 0.46%
  YoY % -52.56% -75.08% 1,260.87% 6.98% -66.14% 76.39% -
  Horiz. % 102.78% 216.67% 869.44% 63.89% 59.72% 176.39% 100.00%
P/EPS 15.84 -4.62 -1.73 8.95 5.80 8.82 5.62 18.84%
  YoY % 442.86% -167.05% -119.33% 54.31% -34.24% 56.94% -
  Horiz. % 281.85% -82.21% -30.78% 159.25% 103.20% 156.94% 100.00%
EY 6.31 -21.63 -57.65 11.18 17.24 11.34 17.80 -15.87%
  YoY % 129.17% 62.48% -615.65% -35.15% 52.03% -36.29% -
  Horiz. % 35.45% -121.52% -323.88% 62.81% 96.85% 63.71% 100.00%
DY 0.00 0.00 0.00 0.00 2.68 1.65 3.61 -
  YoY % 0.00% 0.00% 0.00% 0.00% 62.42% -54.29% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 74.24% 45.71% 100.00%
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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
7. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
8. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
Partners & Brokers