[BSLCORP] QoQ Annualized Quarter Result on 30-Nov-2020 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
26-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
30-Nov-2020 [#1]
Profit Trend
QoQ- 1906.49%
YoY- 724.92%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 159,492 171,354 169,762 172,024 137,136 125,313 147,936 5.12%
PBT 10,521 8,025 9,230 8,700 1,418 -3,118 500 657.96%
Tax -1,581 -2,004 -2,076 -1,700 -801 -28 -396 151.03%
NP 8,940 6,021 7,154 7,000 617 -3,146 104 1832.02%
-
NP to SH 9,299 6,105 7,060 7,424 370 -2,750 484 613.49%
-
Tax Rate 15.03% 24.97% 22.49% 19.54% 56.49% - 79.20% -
Total Cost 150,552 165,333 162,608 165,024 136,519 128,459 147,832 1.21%
-
Net Worth 119,828 115,963 111,131 109,198 107,265 106,299 109,198 6.37%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 119,828 115,963 111,131 109,198 107,265 106,299 109,198 6.37%
NOSH 98,000 98,000 98,000 98,000 98,000 98,000 98,000 0.00%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 5.61% 3.51% 4.21% 4.07% 0.45% -2.51% 0.07% -
ROE 7.76% 5.26% 6.35% 6.80% 0.34% -2.59% 0.44% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 165.04 177.32 175.67 178.01 141.91 129.68 153.09 5.12%
EPS 9.62 6.32 7.30 7.68 0.38 -2.84 0.50 614.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.20 1.15 1.13 1.11 1.10 1.13 6.37%
Adjusted Per Share Value based on latest NOSH - 98,000
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 8.18 8.78 8.70 8.82 7.03 6.42 7.58 5.19%
EPS 0.48 0.31 0.36 0.38 0.02 -0.14 0.02 727.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0614 0.0595 0.057 0.056 0.055 0.0545 0.056 6.31%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 1.19 1.01 0.655 0.31 0.205 0.20 0.25 -
P/RPS 0.72 0.57 0.37 0.17 0.14 0.15 0.16 171.82%
P/EPS 12.37 15.99 8.97 4.04 53.54 -7.03 49.92 -60.44%
EY 8.09 6.26 11.15 24.78 1.87 -14.23 2.00 153.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.84 0.57 0.27 0.18 0.18 0.22 166.31%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 29/10/21 20/08/21 22/04/21 26/01/21 26/10/20 22/07/20 23/06/20 -
Price 2.34 1.15 0.85 0.575 0.25 0.19 0.18 -
P/RPS 1.42 0.65 0.48 0.32 0.18 0.15 0.12 416.95%
P/EPS 24.32 18.20 11.63 7.48 65.29 -6.68 35.94 -22.86%
EY 4.11 5.49 8.60 13.36 1.53 -14.98 2.78 29.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.96 0.74 0.51 0.23 0.17 0.16 416.34%

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