[BSLCORP] QoQ Annualized Quarter Result on 28-Feb-2021 [#2]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
22-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
28-Feb-2021 [#2]
Profit Trend
QoQ- -4.9%
YoY- 1358.68%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 221,540 159,492 171,354 169,762 172,024 137,136 125,313 46.15%
PBT 18,896 10,521 8,025 9,230 8,700 1,418 -3,118 -
Tax -3,236 -1,581 -2,004 -2,076 -1,700 -801 -28 2265.80%
NP 15,660 8,940 6,021 7,154 7,000 617 -3,146 -
-
NP to SH 15,668 9,299 6,105 7,060 7,424 370 -2,750 -
-
Tax Rate 17.13% 15.03% 24.97% 22.49% 19.54% 56.49% - -
Total Cost 205,880 150,552 165,333 162,608 165,024 136,519 128,459 36.91%
-
Net Worth 119,828 119,828 115,963 111,131 109,198 107,265 106,299 8.30%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 119,828 119,828 115,963 111,131 109,198 107,265 106,299 8.30%
NOSH 196,040 98,000 98,000 98,000 98,000 98,000 98,000 58.69%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 7.07% 5.61% 3.51% 4.21% 4.07% 0.45% -2.51% -
ROE 13.08% 7.76% 5.26% 6.35% 6.80% 0.34% -2.59% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 114.63 165.04 177.32 175.67 178.01 141.91 129.68 -7.88%
EPS 8.12 9.62 6.32 7.30 7.68 0.38 -2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 1.24 1.20 1.15 1.13 1.11 1.10 -31.74%
Adjusted Per Share Value based on latest NOSH - 98,000
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 115.11 82.87 89.04 88.21 89.38 71.26 65.11 46.15%
EPS 8.14 4.83 3.17 3.67 3.86 0.19 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6226 0.6226 0.6025 0.5774 0.5674 0.5574 0.5523 8.30%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 1.26 1.19 1.01 0.655 0.31 0.205 0.20 -
P/RPS 1.10 0.72 0.57 0.37 0.17 0.14 0.15 276.99%
P/EPS 15.54 12.37 15.99 8.97 4.04 53.54 -7.03 -
EY 6.43 8.09 6.26 11.15 24.78 1.87 -14.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 0.96 0.84 0.57 0.27 0.18 0.18 402.16%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 31/01/22 29/10/21 20/08/21 22/04/21 26/01/21 26/10/20 22/07/20 -
Price 0.515 2.34 1.15 0.85 0.575 0.25 0.19 -
P/RPS 0.45 1.42 0.65 0.48 0.32 0.18 0.15 107.86%
P/EPS 6.35 24.32 18.20 11.63 7.48 65.29 -6.68 -
EY 15.74 4.11 5.49 8.60 13.36 1.53 -14.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.89 0.96 0.74 0.51 0.23 0.17 187.51%

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