[TAS] QoQ TTM Result on 30-Nov-2024 [#2]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
16-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2025
Quarter
30-Nov-2024 [#2]
Profit Trend
QoQ- 31.14%
YoY- -1.23%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 137,908 111,806 72,332 86,079 57,078 38,286 36,126 143.66%
PBT 26,736 20,599 12,739 30,929 23,947 17,676 16,830 36.03%
Tax -6,190 -4,932 -3,131 -4,719 -3,145 -1,733 -1,554 150.64%
NP 20,546 15,667 9,608 26,210 20,802 15,943 15,276 21.78%
-
NP to SH 20,546 15,667 9,608 26,210 20,802 15,943 15,276 21.78%
-
Tax Rate 23.15% 23.94% 24.58% 15.26% 13.13% 9.80% 9.23% -
Total Cost 117,362 96,139 62,724 59,869 36,276 22,343 20,850 215.43%
-
Net Worth 116,576 107,279 101,251 103,934 97,871 95,134 95,222 14.39%
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div 1,788 3,577 3,577 1,788 1,788 - - -
Div Payout % 8.71% 22.83% 37.23% 6.82% 8.60% - - -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 116,576 107,279 101,251 103,934 97,871 95,134 95,222 14.39%
NOSH 178,688 180,002 180,002 180,002 180,002 180,002 180,002 -0.48%
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 14.90% 14.01% 13.28% 30.45% 36.44% 41.64% 42.29% -
ROE 17.62% 14.60% 9.49% 25.22% 21.25% 16.76% 16.04% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 77.18 62.51 40.44 48.13 31.91 21.41 20.19 143.88%
EPS 11.50 8.76 5.37 14.65 11.63 8.91 8.54 21.87%
DPS 1.00 2.00 2.00 1.00 1.00 0.00 0.00 -
NAPS 0.6524 0.5998 0.5661 0.5811 0.5472 0.5319 0.5321 14.51%
Adjusted Per Share Value based on latest NOSH - 178,688
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 77.18 62.57 40.48 48.17 31.94 21.43 20.22 143.64%
EPS 11.50 8.77 5.38 14.67 11.64 8.92 8.55 21.78%
DPS 1.00 2.00 2.00 1.00 1.00 0.00 0.00 -
NAPS 0.6524 0.6004 0.5666 0.5817 0.5477 0.5324 0.5329 14.39%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 -
Price 0.645 0.645 0.73 0.605 0.35 0.31 0.20 -
P/RPS 0.84 1.03 1.81 1.26 1.10 1.45 0.99 -10.34%
P/EPS 5.61 7.36 13.59 4.13 3.01 3.48 2.34 78.84%
EY 17.83 13.58 7.36 24.22 33.23 28.75 42.68 -44.02%
DY 1.55 3.10 2.74 1.65 2.86 0.00 0.00 -
P/NAPS 0.99 1.08 1.29 1.04 0.64 0.58 0.38 89.00%
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 16/01/25 30/10/24 25/07/24 25/04/24 17/01/24 26/10/23 27/07/23 -
Price 0.63 0.70 0.765 0.675 0.485 0.38 0.20 -
P/RPS 0.82 1.12 1.89 1.40 1.52 1.78 0.99 -11.77%
P/EPS 5.48 7.99 14.24 4.61 4.17 4.26 2.34 76.07%
EY 18.25 12.51 7.02 21.71 23.98 23.46 42.68 -43.15%
DY 1.59 2.86 2.61 1.48 2.06 0.00 0.00 -
P/NAPS 0.97 1.17 1.35 1.16 0.89 0.71 0.38 86.45%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment