[BSLCORP] QoQ TTM 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- -21.35%
YoY- 142.57%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 184,701 181,519 175,191 166,759 163,598 160,893 165,281 7.67%
PBT 7,224 6,998 7,080 7,892 10,290 8,919 7,528 -2.70%
Tax -293 -354 1,887 551 183 -125 -1,619 -67.97%
NP 6,931 6,644 8,967 8,443 10,473 8,794 5,909 11.21%
-
NP to SH 6,203 5,927 7,948 7,881 10,020 8,276 5,493 8.43%
-
Tax Rate 4.06% 5.06% -26.65% -6.98% -1.78% 1.40% 21.51% -
Total Cost 177,770 174,875 166,224 158,316 153,125 152,099 159,372 7.54%
-
Net Worth 87,231 84,142 84,123 82,774 0 77,348 74,412 11.16%
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 84,142 84,123 82,774 0 77,348 74,412 11.16%
NOSH 98,012 97,840 97,818 98,541 97,898 97,909 97,911 0.06%
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 3.75% 3.66% 5.12% 5.06% 6.40% 5.47% 3.58% -
ROE 7.11% 7.04% 9.45% 9.52% 0.00% 10.70% 7.38% -
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 188.45 185.53 179.10 169.23 167.11 164.33 168.81 7.60%
EPS 6.33 6.06 8.13 8.00 10.24 8.45 5.61 8.37%
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 0.79 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 95.97 94.32 91.03 86.65 85.01 83.60 85.88 7.67%
EPS 3.22 3.08 4.13 4.09 5.21 4.30 2.85 8.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4533 0.4372 0.4371 0.4301 0.00 0.4019 0.3866 11.18%
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 0.22 0.25 0.21 0.15 4.39%
P/EPS 4.90 4.79 4.06 4.63 4.01 4.02 4.46 6.46%
EY 20.42 20.89 24.62 21.62 24.96 24.86 22.44 -6.08%
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 0.22 0.22 0.22 0.18 -11.43%
P/EPS 4.58 4.29 3.51 4.69 3.61 4.26 5.35 -9.83%
EY 21.82 23.30 28.51 21.33 27.66 23.48 18.70 10.82%
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 0.46 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