[BSLCORP] QoQ TTM Result on 30-Nov-2010 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
21-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
30-Nov-2010 [#1]
Profit Trend
QoQ- 21.07%
YoY- 1116.23%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 181,519 175,191 166,759 163,598 160,893 165,281 159,499 8.97%
PBT 6,998 7,080 7,892 10,290 8,919 7,528 4,274 38.79%
Tax -354 1,887 551 183 -125 -1,619 -806 -42.13%
NP 6,644 8,967 8,443 10,473 8,794 5,909 3,468 54.07%
-
NP to SH 5,927 7,948 7,881 10,020 8,276 5,493 3,249 49.13%
-
Tax Rate 5.06% -26.65% -6.98% -1.78% 1.40% 21.51% 18.86% -
Total Cost 174,875 166,224 158,316 153,125 152,099 159,372 156,031 7.87%
-
Net Worth 84,142 84,123 82,774 0 77,348 74,412 72,392 10.51%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 84,142 84,123 82,774 0 77,348 74,412 72,392 10.51%
NOSH 97,840 97,818 98,541 97,898 97,909 97,911 97,827 0.00%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 3.66% 5.12% 5.06% 6.40% 5.47% 3.58% 2.17% -
ROE 7.04% 9.45% 9.52% 0.00% 10.70% 7.38% 4.49% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 185.53 179.10 169.23 167.11 164.33 168.81 163.04 8.97%
EPS 6.06 8.13 8.00 10.24 8.45 5.61 3.32 49.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.86 0.84 0.00 0.79 0.76 0.74 10.50%
Adjusted Per Share Value based on latest NOSH - 97,898
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 94.32 91.03 86.65 85.01 83.60 85.88 82.88 8.97%
EPS 3.08 4.13 4.09 5.21 4.30 2.85 1.69 49.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4372 0.4371 0.4301 0.00 0.4019 0.3866 0.3762 10.50%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.29 0.33 0.37 0.41 0.34 0.25 0.32 -
P/RPS 0.16 0.18 0.22 0.25 0.21 0.15 0.20 -13.78%
P/EPS 4.79 4.06 4.63 4.01 4.02 4.46 9.64 -37.18%
EY 20.89 24.62 21.62 24.96 24.86 22.44 10.38 59.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.44 0.00 0.43 0.33 0.43 -14.45%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 27/10/11 27/07/11 27/04/11 21/01/11 22/10/10 28/07/10 29/04/10 -
Price 0.26 0.285 0.375 0.37 0.36 0.30 0.29 -
P/RPS 0.14 0.16 0.22 0.22 0.22 0.18 0.18 -15.38%
P/EPS 4.29 3.51 4.69 3.61 4.26 5.35 8.73 -37.64%
EY 23.30 28.51 21.33 27.66 23.48 18.70 11.45 60.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.45 0.00 0.46 0.39 0.39 -16.00%

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