[BSLCORP] QoQ TTM Result on 31-May-2007 [#3]

Stock

[BSLCORP] BSL CORPORATION BERHAD

Announcement Date

30-Jul-2007

Admission Sponsor

Sponsor

Financial Year

31-Aug-2007

Quarter

31-May-2007 [#3]

Profit Trend

QoQ- -33.26%

YoY- -35.37%

Quarter Report

BSL CORP - Q3 results - 310507.pdf

Latest QR

Upcoming QR

BSLCORP's Result

BSLCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
TTM Result
Revenue	121,917	113,443	104,649	101,183	99,979	94,344	90,270	22.20%
YoY %	7.47%	8.40%	3.43%	1.20%	5.97%	4.51%	-	-
Horiz. %	135.06%	125.67%	115.93%	112.09%	110.76%	104.51%	100.00%	-
PBT	6,377	5,660	4,446	7,911	11,646	12,317	12,943	-37.64%
YoY %	12.67%	27.31%	-43.80%	-32.07%	-5.45%	-4.84%	-	-
Horiz. %	49.27%	43.73%	34.35%	61.12%	89.98%	95.16%	100.00%	-
Tax	-53	216	327	-2,001	-3,023	-2,955	-2,870	-93.03%
YoY %	-124.54%	-33.94%	116.34%	33.81%	-2.30%	-2.96%	-	-
Horiz. %	1.85%	-7.53%	-11.39%	69.72%	105.33%	102.96%	100.00%	-
NP	6,324	5,876	4,773	5,910	8,623	9,362	10,073	-26.70%
YoY %	7.62%	23.11%	-19.24%	-31.46%	-7.89%	-7.06%	-	-
Horiz. %	62.78%	58.33%	47.38%	58.67%	85.61%	92.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,705	5,418	4,373	5,561	8,332	9,159	9,914	-30.83%
YoY %	5.30%	23.90%	-21.36%	-33.26%	-9.03%	-7.62%	-	-
Horiz. %	57.54%	54.65%	44.11%	56.09%	84.04%	92.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.83%	-3.82%	-7.35%	25.29%	25.96%	23.99%	22.17%	-
YoY %	121.73%	48.03%	-129.06%	-2.58%	8.21%	8.21%	-	-
Horiz. %	3.74%	-17.23%	-33.15%	114.07%	117.10%	108.21%	100.00%	-
Total Cost	115,593	107,567	99,876	95,273	91,356	84,982	80,197	27.62%
YoY %	7.46%	7.70%	4.83%	4.29%	7.50%	5.97%	-	-
Horiz. %	144.14%	134.13%	124.54%	118.80%	113.91%	105.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	70,836	69,647	68,504	65,578	68,699	67,108	67,601	3.16%
YoY %	1.71%	1.67%	4.46%	-4.54%	2.37%	-0.73%	-	-
Horiz. %	104.79%	103.03%	101.34%	97.01%	101.62%	99.27%	100.00%	-

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Dividend
Div	1,340	1,340	1,340	3,673	3,673	3,673	3,673	-48.97%
YoY %	0.00%	0.00%	-63.52%	0.00%	0.00%	0.00%	-	-
Horiz. %	36.48%	36.48%	36.48%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	23.50%	24.75%	30.66%	66.07%	44.09%	40.11%	37.06%	-
YoY %	-5.05%	-19.28%	-53.59%	49.85%	9.92%	8.23%	-	-
Horiz. %	63.41%	66.78%	82.73%	178.28%	118.97%	108.23%	100.00%	-

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Equity
Net Worth	70,836	69,647	68,504	65,578	68,699	67,108	67,601	3.16%
YoY %	1.71%	1.67%	4.46%	-4.54%	2.37%	-0.73%	-	-
Horiz. %	104.79%	103.03%	101.34%	97.01%	101.62%	99.27%	100.00%	-
NOSH	98,383	98,095	97,862	97,878	98,142	97,258	97,972	0.27%
YoY %	0.29%	0.24%	-0.02%	-0.27%	0.91%	-0.73%	-	-
Horiz. %	100.42%	100.13%	99.89%	99.90%	100.17%	99.27%	100.00%	-

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Ratio Analysis
NP Margin	5.19%	5.18%	4.56%	5.84%	8.62%	9.92%	11.16%	-
YoY %	0.19%	13.60%	-21.92%	-32.25%	-13.10%	-11.11%	-	-
Horiz. %	46.51%	46.42%	40.86%	52.33%	77.24%	88.89%	100.00%	-
ROE	8.05%	7.78%	6.38%	8.48%	12.13%	13.65%	14.67%	-
YoY %	3.47%	21.94%	-24.76%	-30.09%	-11.14%	-6.95%	-	-
Horiz. %	54.87%	53.03%	43.49%	57.81%	82.69%	93.05%	100.00%	-

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Per Share
RPS	123.92	115.65	106.93	103.38	101.87	97.00	92.14	21.86%
YoY %	7.15%	8.15%	3.43%	1.48%	5.02%	5.27%	-	-
Horiz. %	134.49%	125.52%	116.05%	112.20%	110.56%	105.27%	100.00%	-
EPS	5.80	5.52	4.47	5.68	8.49	9.42	10.12	-31.02%
YoY %	5.07%	23.49%	-21.30%	-33.10%	-9.87%	-6.92%	-	-
Horiz. %	57.31%	54.55%	44.17%	56.13%	83.89%	93.08%	100.00%	-
DPS	1.37	1.37	1.37	3.75	3.75	3.75	3.75	-48.92%
YoY %	0.00%	0.00%	-63.47%	0.00%	0.00%	0.00%	-	-
Horiz. %	36.53%	36.53%	36.53%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.72	0.71	0.70	0.67	0.70	0.69	0.69	2.88%
YoY %	1.41%	1.43%	4.48%	-4.29%	1.45%	0.00%	-	-
Horiz. %	104.35%	102.90%	101.45%	97.10%	101.45%	100.00%	100.00%	-

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Adjusted Per Share Value based on latest NOSH - 97,878
RPS	6.25	5.82	5.36	5.19	5.13	4.84	4.63	22.16%
YoY %	7.39%	8.58%	3.28%	1.17%	5.99%	4.54%	-	-
Horiz. %	134.99%	125.70%	115.77%	112.10%	110.80%	104.54%	100.00%	-
EPS	0.29	0.28	0.22	0.29	0.43	0.47	0.51	-31.38%
YoY %	3.57%	27.27%	-24.14%	-32.56%	-8.51%	-7.84%	-	-
Horiz. %	56.86%	54.90%	43.14%	56.86%	84.31%	92.16%	100.00%	-
DPS	0.07	0.07	0.07	0.19	0.19	0.19	0.19	-48.63%
YoY %	0.00%	0.00%	-63.16%	0.00%	0.00%	0.00%	-	-
Horiz. %	36.84%	36.84%	36.84%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.0363	0.0357	0.0351	0.0336	0.0352	0.0344	0.0347	3.05%
YoY %	1.68%	1.71%	4.46%	-4.55%	2.33%	-0.86%	-	-
Horiz. %	104.61%	102.88%	101.15%	96.83%	101.44%	99.14%	100.00%	-

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/08	30/11/07	30/08/07	31/05/07	28/02/07	30/11/06	30/08/06	-
Price	0.49	0.51	0.52	0.61	0.98	0.99	0.88	-
P/RPS	0.40	0.44	0.49	0.59	0.96	1.02	0.96	-44.24%
YoY %	-9.09%	-10.20%	-16.95%	-38.54%	-5.88%	6.25%	-	-
Horiz. %	41.67%	45.83%	51.04%	61.46%	100.00%	106.25%	100.00%	-
P/EPS	8.45	9.23	11.64	10.74	11.54	10.51	8.70	-1.92%
YoY %	-8.45%	-20.70%	8.38%	-6.93%	9.80%	20.80%	-	-
Horiz. %	97.13%	106.09%	133.79%	123.45%	132.64%	120.80%	100.00%	-
EY	11.83	10.83	8.59	9.31	8.66	9.51	11.50	1.90%
YoY %	9.23%	26.08%	-7.73%	7.51%	-8.94%	-17.30%	-	-
Horiz. %	102.87%	94.17%	74.70%	80.96%	75.30%	82.70%	100.00%	-
DY	2.80	2.69	2.63	6.15	3.83	3.79	4.26	-24.42%
YoY %	4.09%	2.28%	-57.24%	60.57%	1.06%	-11.03%	-	-
Horiz. %	65.73%	63.15%	61.74%	144.37%	89.91%	88.97%	100.00%	-
P/NAPS	0.68	0.72	0.74	0.91	1.40	1.43	1.28	-34.43%
YoY %	-5.56%	-2.70%	-18.68%	-35.00%	-2.10%	11.72%	-	-
Horiz. %	53.12%	56.25%	57.81%	71.09%	109.38%	111.72%	100.00%	-

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Price Multiplier on Announcement Date
Date	25/04/08	29/01/08	30/10/07	30/07/07	20/04/07	25/01/07	30/10/06	-
Price	0.49	0.50	0.51	0.62	0.75	1.07	1.11	-
P/RPS	0.40	0.43	0.48	0.60	0.74	1.10	1.20	-51.95%
YoY %	-6.98%	-10.42%	-20.00%	-18.92%	-32.73%	-8.33%	-	-
Horiz. %	33.33%	35.83%	40.00%	50.00%	61.67%	91.67%	100.00%	-
P/EPS	8.45	9.05	11.41	10.91	8.83	11.36	10.97	-15.98%
YoY %	-6.63%	-20.68%	4.58%	23.56%	-22.27%	3.56%	-	-
Horiz. %	77.03%	82.50%	104.01%	99.45%	80.49%	103.56%	100.00%	-
EY	11.83	11.05	8.76	9.16	11.32	8.80	9.12	18.95%
YoY %	7.06%	26.14%	-4.37%	-19.08%	28.64%	-3.51%	-	-
Horiz. %	129.71%	121.16%	96.05%	100.44%	124.12%	96.49%	100.00%	-
DY	2.80	2.74	2.69	6.05	5.00	3.50	3.38	-11.80%
YoY %	2.19%	1.86%	-55.54%	21.00%	42.86%	3.55%	-	-
Horiz. %	82.84%	81.07%	79.59%	178.99%	147.93%	103.55%	100.00%	-
P/NAPS	0.68	0.70	0.73	0.93	1.07	1.55	1.61	-43.73%
YoY %	-2.86%	-4.11%	-21.51%	-13.08%	-30.97%	-3.73%	-	-
Horiz. %	42.24%	43.48%	45.34%	57.76%	66.46%	96.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos