[TAS] YoY TTM Result on 31-Aug-2011 [#1]

Stock
[TAS] TAS OFFSHORE BERHAD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- 4.82%
YoY- 11.18%
Quarter Report
Latest QR
Upcoming QR
TAS's Result
TAS's Financial Summary
View:
Show?
TTM Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 CAGR
Revenue 300,945 149,868 101,671 114,750 118,325 44,244 64,153 11.30%
PBT 30,592 23,204 17,671 5,431 5,123 7,705 11,377 7.09%
Tax -4,889 -3,922 -4,910 -1,365 -1,466 -1,950 -937 12.13%
NP 25,703 19,282 12,761 4,066 3,657 5,755 10,440 6.44%
-
NP to SH 25,703 19,282 12,761 4,066 3,657 5,755 10,440 6.44%
-
Tax Rate 15.98% 16.90% 27.79% 25.13% 28.62% 25.31% 8.24% -
Total Cost 275,242 130,586 88,910 110,684 114,668 38,489 53,713 11.99%
-
Net Worth 175,785 157,762 140,554 129,708 133,656 81,406 78,685 5.72%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 CAGR
Div 3,514 3,519 2,655 - - - 1,953 4.15%
Div Payout % 13.67% 18.26% 20.81% - - - 18.71% -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 CAGR
Net Worth 175,785 157,762 140,554 129,708 133,656 81,406 78,685 5.72%
NOSH 175,838 175,917 175,649 177,222 181,499 113,064 21,736 15.59%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 CAGR
NP Margin 8.54% 12.87% 12.55% 3.54% 3.09% 13.01% 16.27% -
ROE 14.62% 12.22% 9.08% 3.13% 2.74% 7.07% 13.27% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 CAGR
RPS 171.15 85.19 57.88 64.75 65.19 39.13 295.14 -3.70%
EPS 14.62 10.96 7.27 2.29 2.01 5.09 48.03 -7.91%
DPS 2.00 2.00 1.50 0.00 0.00 0.00 8.99 -9.89%
NAPS 0.9997 0.8968 0.8002 0.7319 0.7364 0.72 3.62 -8.53%
Adjusted Per Share Value based on latest NOSH - 177,222
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 CAGR
RPS 167.19 83.26 56.48 63.75 65.74 24.58 35.64 11.30%
EPS 14.28 10.71 7.09 2.26 2.03 3.20 5.80 6.44%
DPS 1.95 1.96 1.48 0.00 0.00 0.00 1.09 4.11%
NAPS 0.9766 0.8765 0.7809 0.7206 0.7425 0.4523 0.4371 5.73%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 - -
Price 1.16 0.48 0.39 0.37 0.52 0.87 0.00 -
P/RPS 0.68 0.56 0.67 0.57 0.80 2.22 0.00 -
P/EPS 7.94 4.38 5.37 16.13 25.81 17.09 0.00 -
EY 12.60 22.84 18.63 6.20 3.87 5.85 0.00 -
DY 1.72 4.17 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.54 0.49 0.51 0.71 1.21 0.00 -
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/03/00 CAGR
Date 21/10/14 23/10/13 19/10/12 27/10/11 25/10/10 - - -
Price 0.845 0.96 0.48 0.37 0.56 0.00 0.00 -
P/RPS 0.49 1.13 0.83 0.57 0.86 0.00 0.00 -
P/EPS 5.78 8.76 6.61 16.13 27.79 0.00 0.00 -
EY 17.30 11.42 15.14 6.20 3.60 0.00 0.00 -
DY 2.37 2.08 3.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.07 0.60 0.51 0.76 0.00 0.00 -

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 ⃤ & 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