[BSLCORP] QoQ TTM 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- 44.93%
YoY- 368.37%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 171,870 159,491 171,667 148,049 144,426 137,136 131,795 19.34%
PBT 13,071 10,522 9,778 5,783 4,046 1,418 -1,663 -
Tax -1,965 -1,581 -2,283 -1,640 -1,220 -800 -1,775 7.00%
NP 11,106 8,941 7,495 4,143 2,826 618 -3,438 -
-
NP to SH 11,360 9,299 7,013 3,658 2,524 371 -3,194 -
-
Tax Rate 15.03% 15.03% 23.35% 28.36% 30.15% 56.42% - -
Total Cost 160,764 150,550 164,172 143,906 141,600 136,518 135,233 12.20%
-
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 6.46% 5.61% 4.37% 2.80% 1.96% 0.45% -2.61% -
ROE 9.48% 7.76% 6.05% 3.29% 2.31% 0.35% -3.00% -
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 88.93 165.04 177.64 153.20 149.45 141.91 136.38 -24.78%
EPS 5.88 9.62 7.26 3.79 2.61 0.38 -3.31 -
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 8.81 8.18 8.80 7.59 7.40 7.03 6.76 19.29%
EPS 0.58 0.48 0.36 0.19 0.13 0.02 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0614 0.0614 0.0595 0.057 0.056 0.055 0.0545 8.26%
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 1.42 0.72 0.57 0.43 0.21 0.14 0.15 346.89%
P/EPS 21.44 12.37 13.92 17.30 11.87 53.40 -6.05 -
EY 4.66 8.09 7.19 5.78 8.43 1.87 -16.53 -
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 0.58 1.42 0.65 0.55 0.38 0.18 0.14 157.72%
P/EPS 8.76 24.32 15.85 22.46 22.01 65.12 -5.75 -
EY 11.41 4.11 6.31 4.45 4.54 1.54 -17.40 -
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