T-O (am): 0.000 (08:59:00)
Last updated: 11:56
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 Jan 26 | Q2 Nov 2025 | 2 | 31 May 2026 | 47.01 | 9.27 | 7.03 | 14.9% | 0.00 | 3.93 | 17.8% | 13.8% | 25.5% | 25.2% | ||||||||
| 28 Oct 25 | Q1 Aug 2025 | 1 | 31 May 2026 | 57.16 | 12.50 | 9.44 | 16.5% | 0.00 | 5.28 | 114.2% | 29.0% | 369.7% | 58.0% | ||||||||
| 30 Jul 25 | Q4 May 2025 | 4 | 31 May 2025 | 26.68 | 3.05 | 2.01 | 7.5% | 2.00 | 1.12 | 35.7% | 487.9% | 880.0% | 326.0% | ||||||||
| 24 Apr 25 | Q3 Feb 2025 | 3 | 31 May 2025 | 19.67 | 0.30 | 0.20 | 1.0% | 0.00 | 0.11 | 63.9% | 43.1% | 97.8% | 96.6% | ||||||||
| 16 Jan 25 | Q2 Nov 2024 | 2 | 31 May 2025 | 54.51 | 12.26 | 9.40 | 17.2% | 0.00 | 5.26 | 23.0% | 91.9% | 57.3% | 107.9% | ||||||||
| 30 Oct 24 | Q1 Aug 2024 | 1 | 31 May 2025 | 44.31 | 7.81 | 5.97 | 13.5% | 0.00 | 3.34 | 876.4% | 816.4% | 772.0% | 7128.2% | ||||||||
| 25 Jul 24 | Q4 May 2024 | 4 | 31 May 2024 | 4.54 | -1.02 | -0.89 | -19.6% | 1.00 | -0.50 | 86.9% | 75.2% | 114.7% | 105.7% | ||||||||
| 25 Apr 24 | Q3 Feb 2024 | 3 | 31 May 2024 | 34.55 | 7.68 | 6.06 | 17.6% | 0.00 | 3.39 | 21.6% | 522.6% | 34.1% | 826.9% | ||||||||
| 17 Jan 24 | Q2 Nov 2023 | 2 | 31 May 2024 | 28.41 | 6.12 | 4.52 | 15.9% | 1.00 | 2.53 | 487.6% | 195.4% | 5417.6% | 1433.3% | ||||||||
| 26 Oct 23 | Q1 Aug 2023 | 1 | 31 May 2024 | 4.83 | -0.05 | -0.09 | -1.8% | 0.00 | -0.05 | 73.6% | 80.8% | 100.5% | 88.7% | ||||||||
| 27 Jul 23 | Q4 May 2023 | 4 | 31 May 2023 | 18.29 | 17.17 | 15.71 | 85.9% | 0.00 | 8.78 | 229.5% | 47.8% | 2302.6% | 1102.2% | ||||||||
| 17 Apr 23 | Q3 Feb 2023 | 3 | 31 May 2023 | 5.55 | 0.70 | 0.65 | 11.8% | 0.00 | 0.37 | 42.3% | 35.5% | 292.9% | 134.0% | ||||||||
| 11 Jan 23 | Q2 Nov 2022 | 2 | 31 May 2023 | 9.62 | -0.15 | -0.34 | -3.5% | 0.00 | -0.19 | 259.5% | 95.8% | 54.9% | 57.5% | ||||||||
| 27 Oct 22 | Q1 Aug 2022 | 1 | 31 May 2023 | 2.67 | -0.89 | -0.75 | -28.1% | 0.00 | -0.43 | 92.4% | 70.0% | 157.5% | 700.0% | ||||||||
| 28 Jul 22 | Q4 May 2022 | 4 | 31 May 2022 | 35.06 | 1.69 | 1.31 | 3.7% | 0.00 | 0.73 | 307.4% | 189.7% | 167.9% | 8.5% | ||||||||
| 21 Apr 22 | Q3 Feb 2022 | 3 | 31 May 2022 | 8.61 | -1.94 | -1.93 | -22.4% | 0.00 | -1.10 | 75.2% | 47.1% | 141.7% | 141.8% | ||||||||
| 17 Jan 22 | Q2 Nov 2021 | 2 | 31 May 2022 | 4.91 | -0.79 | -0.80 | -16.2% | 0.00 | -0.46 | 45.0% | 46.8% | 747.9% | 63.7% | ||||||||
| 27 Oct 21 | Q1 Aug 2021 | 1 | 31 May 2022 | 8.93 | 0.24 | -0.09 | -1.1% | 0.00 | -0.05 | 26.2% | 180.3% | 107.8% | 94.5% | ||||||||
| 27 Aug 21 | Q4 May 2021 | 4 | 31 May 2021 | 12.10 | 1.89 | 1.21 | 10.0% | 0.00 | 0.69 | 25.6% | 617.2% | 73.9% | 101.7% | ||||||||
| 22 Apr 21 | Q3 Feb 2021 | 3 | 31 May 2021 | 16.27 | 4.83 | 4.61 | 28.3% | 0.00 | 2.63 | 386.2% | 993.5% | 310.1% | 182.9% | ||||||||
| 25 Jan 21 | Q2 Nov 2020 | 2 | 31 May 2021 | 3.35 | -2.20 | -2.19 | -65.5% | 0.00 | -1.25 | 5.1% | 45.8% | 27.6% | 156.0% | ||||||||
| 22 Oct 20 | Q1 Aug 2020 | 1 | 31 May 2021 | 3.18 | -1.68 | -1.72 | -54.0% | 0.00 | -0.98 | 88.7% | 53.4% | 97.5% | 551.4% | ||||||||
| 30 Jul 20 | Q4 May 2020 | 4 | 31 May 2020 | 1.69 | -69.37 | -69.21 | -4102.4% | 0.00 | -39.45 | 13.4% | 50.4% | 1144.3% | 2406.1% | ||||||||
| 23 Jun 20 | Q3 Feb 2020 | 3 | 31 May 2020 | 1.49 | -5.58 | -5.56 | -373.8% | 0.00 | -3.17 | 75.9% | 83.0% | 549.0% | 346.0% | ||||||||
| 16 Jan 20 | Q2 Nov 2019 | 2 | 31 May 2020 | 6.17 | -0.84 | -0.86 | -13.9% | 0.00 | -0.49 | 9.7% | 60.9% | 324.9% | 166.6% | ||||||||
| 24 Oct 19 | Q1 Aug 2019 | 1 | 31 May 2020 | 6.83 | 0.57 | 0.38 | 5.6% | 0.00 | 0.22 | 101.0% | 23.9% | 87.3% | 59.8% | ||||||||
| 29 Jul 19 | Q4 May 2019 | 4 | 31 May 2019 | 3.40 | 3.70 | 3.00 | 88.2% | 0.00 | 1.71 | 61.0% | 82.0% | 340.7% | 317.4% | ||||||||
| 16 Apr 19 | Q3 Feb 2019 | 3 | 31 May 2019 | 8.73 | -1.01 | -1.25 | -14.3% | 0.00 | -0.71 | 44.6% | 18.0% | 197.0% | 119.2% | ||||||||
| 17 Jan 19 | Q2 Nov 2018 | 2 | 31 May 2019 | 15.77 | 1.63 | 1.29 | 8.2% | 0.00 | 0.73 | 75.5% | 34.7% | 35.6% | 182.5% | ||||||||
| 25 Oct 18 | Q1 Aug 2018 | 1 | 31 May 2019 | 8.98 | 1.02 | 0.95 | 10.6% | 0.00 | 0.54 | 52.5% | 13.9% | 31.9% | 57.5% | ||||||||
| 01 Aug 18 | Q4 May 2018 | 4 | 31 May 2018 | 18.93 | 0.35 | 0.72 | 3.8% | 0.00 | 0.41 | 155.8% | 925.2% | 226.4% | 104.9% | ||||||||
| 18 Apr 18 | Q3 Feb 2018 | 3 | 31 May 2018 | 7.40 | -0.72 | -0.57 | -7.7% | 0.00 | -0.32 | 36.8% | 46.0% | 63.5% | 143.9% | ||||||||
| 24 Jan 18 | Q2 Nov 2017 | 2 | 31 May 2018 | 11.71 | -1.42 | -1.56 | -13.3% | 0.00 | -0.89 | 12.2% | 300.4% | 169.8% | 418.8% | ||||||||
| 23 Oct 17 | Q1 Aug 2017 | 1 | 31 May 2018 | 10.43 | 2.29 | 2.23 | 21.4% | 0.00 | 1.27 | 464.9% | 364.5% | 115.2% | 297.5% | ||||||||
| 20 Jul 17 | Q4 May 2017 | 4 | 31 May 2017 | 1.85 | -14.86 | -14.69 | -795.8% | 0.00 | -8.37 | 86.5% | 128.4% | 1234.4% | 25.4% | ||||||||
| 20 Apr 17 | Q3 Feb 2017 | 3 | 31 May 2017 | 13.69 | 1.46 | 1.29 | 9.5% | 0.00 | 0.74 | 368.2% | 19.4% | 164.8% | 109.6% | ||||||||
| 19 Jan 17 | Q2 Nov 2016 | 2 | 31 May 2017 | 2.92 | 0.50 | 0.49 | 16.7% | 0.00 | 0.28 | 30.2% | 92.0% | 143.3% | 70.7% | ||||||||
| 25 Oct 16 | Q1 Aug 2016 | 1 | 31 May 2017 | 2.25 | -1.05 | -1.13 | -50.3% | 0.00 | -0.64 | 134.6% | 97.0% | 94.3% | 112.9% | ||||||||
| 27 Jul 16 | Q4 May 2016 | 4 | 31 May 2016 | -6.49 | -20.11 | -19.69 | 303.4% | 0.00 | -11.21 | 138.2% | 108.8% | 46.3% | 969.5% | ||||||||
| 20 Apr 16 | Q3 Feb 2016 | 3 | 31 May 2016 | 16.98 | -13.36 | -13.46 | -79.2% | 0.00 | -7.66 | 53.2% | 77.2% | 907.3% | 2090.8% | ||||||||
| 22 Jan 16 | Q2 Nov 2015 | 2 | 31 May 2016 | 36.33 | 2.02 | 1.67 | 4.6% | 0.00 | 0.95 | 51.9% | 29.2% | 80.9% | 59.8% | ||||||||
| 22 Oct 15 | Q1 Aug 2015 | 1 | 31 May 2016 | 75.52 | 10.41 | 8.73 | 11.6% | 0.00 | 4.97 | 2.2% | 1.1% | 285.6% | 60.1% | ||||||||
| 28 Jul 15 | Q4 May 2015 | 4 | 31 May 2015 | 73.90 | 1.62 | 2.26 | 3.1% | 0.00 | 1.29 | 0.6% | 20.6% | 234.9% | 10.6% | ||||||||
| 23 Apr 15 | Q3 Feb 2015 | 3 | 31 May 2015 | 74.37 | 0.58 | 0.68 | 0.9% | 0.00 | 0.38 | 45.0% | 34.9% | 83.7% | 93.5% | ||||||||
| 16 Jan 15 | 30/11/14 | 2 | 31/05/15 | 51.28 | 4.22 | 4.15 | 8.1% | 0.00 | 2.36 | 32.8% | 4.6% | 23.9% | 42.9% |
| EPS | 10.44 sen |
| Trailing PE (Sector Median: 9.2) | 5.9 |
| PEG | 5.9 |
| Altman Z | 1.6 |
| Beaver | 0.587 |
| Current Ratio | 2.25 |
| Debt-Equity (DE) Ratio | 0.53 |
| FCF Yield | 35.78 % |
| Revenue QoQ | -17.75 % |
| Revenue YoY | -13.76% |
| Profit QoQ | -25.51 % |
| Profit YoY | -25.2 % |
| Profit Margin (Sector Median: 4.7) | 12.41 % |
| ROE (ROIC: 13.72) | 14.26 % |
| Dividend Per Share (DPS) | 2.0 sen |
| Dividend Yield (DY) | 3.2 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 9.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.7) | |
| ROE (ROIC: 12.36) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.73 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 7.8 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
No transaction in the last 2 months.
Market Cap: 111 M.
Market Cap Class: Micro caps
Number of Shares: 179 M.
Adjusted Float: 48.1%.
Stock highly correlated with
BIPORT (93%)
KSENG (93%)
KSL (93%)
MCEHLDG (93%)
TAS OFFSHORE BERHAD is primarily involved in shipbuilding. The vessels constructed by this group are predominantly sold to overseas customers. TAS OFFSHORE BERHAD has so far constructed Tugboats, Anchor Handling tugs, Anchor Handling Tug Supply Vessels, utility/ support vessels, Landing craft, Barges, Ferries and Workboats. The company is also involved in the provision of ship repair services which is include Routine marine engine, machinery and equipment inspection and maintenance, Routine piping and wiring inspection and maintenance, Repainting, Repairing Damage from collision and Installing equipment.
Sectors: Oil & Gas, Upstream Oil & Gas, Logistics, Transportation & Logistics, Transportation Equipment
Code: 5149
Website: http://www.tasoffshore.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 1-Sep-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Lau Nai Hoh | 51.87% | 58.03 |
| Tan Aik Choon | 1.72% | 1.92 |
| Tay Hock Soon | 1.31% | 1.47 |
| Cheah Chee Siong | 0.79% | 0.88 |
| Ng Teng Song | 0.76% | 0.85 |
| Shin Kao Jack | 0.73% | 0.82 |
| Hii Kiong Thai | 0.71% | 0.79 |
| See Kok Wah | 0.7% | 0.78 |
| Chow Yoke Fung | 0.51% | 0.57 |
| Lau Chui Tai | 0.4% | 0.45 |
| Lee Bee Geok | 0.36% | 0.4 |
| Hii Sieng Teck | 0.35% | 0.39 |
| Chong Wei Lik | 0.34% | 0.38 |
| Lau Kiing Ho | 0.34% | 0.38 |
| Peter Ting Siew Liang | 0.34% | 0.38 |
| Chan Foon Fook | 0.3% | 0.34 |
| Loh Chwee Chew Mooring Services Pte Ltd | 0.29% | 0.32 |
| Saw You Boon | 0.29% | 0.32 |
| Philip Capital Management Sdn Bhd | 0.29% | 0.32 |
| Lee Chun Choy | 0.28% | 0.31 |
| Tan Teik Gin | 0.28% | 0.31 |
| Wong Chee Sung | 0.28% | 0.31 |
| Irene Lim Siew Wen | 0.28% | 0.31 |
| Ling Pik Ung | 0.27% | 0.3 |
| W Ismail Bin W Nik | 0.27% | 0.3 |
| Lau Choon Yee | 0.27% | 0.3 |