[BSLCORP] QoQ TTM Result on 30-Nov-2011 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- 4.66%
YoY- -38.09%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 146,534 163,215 178,442 184,701 181,519 175,191 166,759 -8.22%
PBT 3,509 4,885 7,204 7,224 6,998 7,080 7,892 -41.60%
Tax -1,705 -1,321 -741 -293 -354 1,887 551 -
NP 1,804 3,564 6,463 6,931 6,644 8,967 8,443 -64.09%
-
NP to SH 1,764 3,741 5,956 6,203 5,927 7,948 7,881 -62.96%
-
Tax Rate 48.59% 27.04% 10.29% 4.06% 5.06% -26.65% -6.98% -
Total Cost 144,730 159,651 171,979 177,770 174,875 166,224 158,316 -5.78%
-
Net Worth 89,084 87,686 87,452 87,231 84,142 84,123 82,774 4.99%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 89,084 87,686 87,452 87,231 84,142 84,123 82,774 4.99%
NOSH 97,894 98,524 98,260 98,012 97,840 97,818 98,541 -0.43%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 1.23% 2.18% 3.62% 3.75% 3.66% 5.12% 5.06% -
ROE 1.98% 4.27% 6.81% 7.11% 7.04% 9.45% 9.52% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 149.69 165.66 181.60 188.45 185.53 179.10 169.23 -7.81%
EPS 1.80 3.80 6.06 6.33 6.06 8.13 8.00 -62.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.89 0.89 0.89 0.86 0.86 0.84 5.45%
Adjusted Per Share Value based on latest NOSH - 98,012
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 76.14 84.81 92.72 95.97 94.32 91.03 86.65 -8.22%
EPS 0.92 1.94 3.09 3.22 3.08 4.13 4.09 -62.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4629 0.4556 0.4544 0.4533 0.4372 0.4371 0.4301 4.99%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.26 0.30 0.38 0.31 0.29 0.33 0.37 -
P/RPS 0.17 0.18 0.21 0.16 0.16 0.18 0.22 -15.72%
P/EPS 14.43 7.90 6.27 4.90 4.79 4.06 4.63 112.63%
EY 6.93 12.66 15.95 20.42 20.89 24.62 21.62 -53.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.43 0.35 0.34 0.38 0.44 -24.16%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 29/10/12 27/07/12 30/04/12 30/01/12 27/10/11 27/07/11 27/04/11 -
Price 0.26 0.29 0.36 0.29 0.26 0.285 0.375 -
P/RPS 0.17 0.18 0.20 0.15 0.14 0.16 0.22 -15.72%
P/EPS 14.43 7.64 5.94 4.58 4.29 3.51 4.69 110.82%
EY 6.93 13.09 16.84 21.82 23.30 28.51 21.33 -52.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.40 0.33 0.30 0.33 0.45 -25.29%

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