[BSLCORP] QoQ Annualized Quarter Result on 28-Feb-2011 [#2]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
28-Feb-2011 [#2]
Profit Trend
QoQ- -36.5%
YoY- -3.09%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 192,316 181,519 178,737 171,188 179,588 150,976 159,673 13.18%
PBT 14,092 6,999 7,368 7,622 13,188 7,821 9,818 27.21%
Tax -1,860 198 1,104 460 -2,016 972 -2,316 -13.58%
NP 12,232 7,197 8,472 8,082 11,172 8,793 7,502 38.48%
-
NP to SH 12,232 6,209 6,882 7,094 11,172 8,275 6,942 45.83%
-
Tax Rate 13.20% -2.83% -14.98% -6.04% 15.29% -12.43% 23.59% -
Total Cost 180,084 174,322 170,265 163,106 168,416 142,183 152,170 11.87%
-
Net Worth 87,231 84,219 84,237 82,306 0 78,403 74,525 11.05%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 87,231 84,219 84,237 82,306 0 78,403 74,525 11.05%
NOSH 98,012 97,929 97,950 97,983 97,898 98,004 98,060 -0.03%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 6.36% 3.96% 4.74% 4.72% 6.22% 5.82% 4.70% -
ROE 14.02% 7.37% 8.17% 8.62% 0.00% 10.55% 9.32% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 196.22 185.36 182.48 174.71 183.44 154.05 162.83 13.22%
EPS 12.48 6.39 7.03 7.24 11.40 8.44 7.08 45.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 0.86 0.84 0.00 0.80 0.76 11.09%
Adjusted Per Share Value based on latest NOSH - 98,541
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 9.86 9.31 9.16 8.78 9.21 7.74 8.19 13.15%
EPS 0.63 0.32 0.35 0.36 0.57 0.42 0.36 45.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0447 0.0432 0.0432 0.0422 0.00 0.0402 0.0382 11.03%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.31 0.29 0.33 0.37 0.41 0.34 0.25 -
P/RPS 0.16 0.16 0.18 0.21 0.22 0.22 0.15 4.39%
P/EPS 2.48 4.57 4.70 5.11 3.59 4.03 3.53 -20.95%
EY 40.26 21.86 21.29 19.57 27.83 24.83 28.32 26.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.38 0.44 0.00 0.43 0.33 3.99%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/01/12 27/10/11 27/07/11 27/04/11 21/01/11 22/10/10 28/07/10 -
Price 0.29 0.26 0.285 0.375 0.37 0.36 0.30 -
P/RPS 0.15 0.14 0.16 0.21 0.20 0.23 0.18 -11.43%
P/EPS 2.32 4.10 4.06 5.18 3.24 4.26 4.24 -33.07%
EY 43.03 24.39 24.65 19.31 30.84 23.45 23.60 49.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.33 0.45 0.00 0.45 0.39 -10.53%

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