[BSLCORP] QoQ TTM Result on 31-May-2006 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- 65.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 99,979 94,344 90,270 82,342 58,541 40,267 20,208 191.20%
PBT 11,646 12,317 12,943 11,684 7,135 5,282 3,579 120.06%
Tax -3,023 -2,955 -2,870 -3,035 -1,947 -1,608 -1,263 79.21%
NP 8,623 9,362 10,073 8,649 5,188 3,674 2,316 140.80%
-
NP to SH 8,332 9,159 9,914 8,605 5,188 3,674 2,316 135.33%
-
Tax Rate 25.96% 23.99% 22.17% 25.98% 27.29% 30.44% 35.29% -
Total Cost 91,356 84,982 80,197 73,693 53,353 36,593 17,892 197.40%
-
Net Worth 68,699 67,108 67,601 59,724 60,953 49,084 43,659 35.39%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div 3,673 3,673 3,673 - - - - -
Div Payout % 44.09% 40.11% 37.06% - - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 68,699 67,108 67,601 59,724 60,953 49,084 43,659 35.39%
NOSH 98,142 97,258 97,972 97,908 98,311 81,807 73,999 20.77%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 8.62% 9.92% 11.16% 10.50% 8.86% 9.12% 11.46% -
ROE 12.13% 13.65% 14.67% 14.41% 8.51% 7.49% 5.30% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 101.87 97.00 92.14 84.10 59.55 49.22 27.31 141.09%
EPS 8.49 9.42 10.12 8.79 5.28 4.49 3.13 94.85%
DPS 3.75 3.75 3.75 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.69 0.61 0.62 0.60 0.59 12.10%
Adjusted Per Share Value based on latest NOSH - 97,908
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 5.13 4.84 4.63 4.22 3.00 2.06 1.04 190.61%
EPS 0.43 0.47 0.51 0.44 0.27 0.19 0.12 134.71%
DPS 0.19 0.19 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.0352 0.0344 0.0347 0.0306 0.0312 0.0252 0.0224 35.27%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 - -
Price 0.98 0.99 0.88 0.86 0.94 0.70 0.00 -
P/RPS 0.96 1.02 0.96 1.02 1.58 1.42 0.00 -
P/EPS 11.54 10.51 8.70 9.79 17.81 15.59 0.00 -
EY 8.66 9.51 11.50 10.22 5.61 6.42 0.00 -
DY 3.83 3.79 4.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.43 1.28 1.41 1.52 1.17 0.00 -
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 20/04/07 25/01/07 30/10/06 27/07/06 - - - -
Price 0.75 1.07 1.11 0.87 0.00 0.00 0.00 -
P/RPS 0.74 1.10 1.20 1.03 0.00 0.00 0.00 -
P/EPS 8.83 11.36 10.97 9.90 0.00 0.00 0.00 -
EY 11.32 8.80 9.12 10.10 0.00 0.00 0.00 -
DY 5.00 3.50 3.38 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.55 1.61 1.43 0.00 0.00 0.00 -

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