[BSLCORP] QoQ TTM Result on 31-May-2016 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
27-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-May-2016 [#3]
Profit Trend
QoQ- 50.09%
YoY- 94.06%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 122,531 111,628 108,262 106,989 101,724 100,361 98,076 16.01%
PBT 9,411 5,843 5,231 785 158 -167 -2,707 -
Tax -866 -660 -585 -1,343 -1,300 -927 -851 1.17%
NP 8,545 5,183 4,646 -558 -1,142 -1,094 -3,558 -
-
NP to SH 7,496 4,966 4,726 -540 -1,082 -1,065 -3,599 -
-
Tax Rate 9.20% 11.30% 11.18% 171.08% 822.78% - - -
Total Cost 113,986 106,445 103,616 107,547 102,866 101,455 101,634 7.95%
-
Net Worth 75,438 74,471 74,530 66,057 63,696 65,906 66,412 8.87%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 75,438 74,471 74,530 66,057 63,696 65,906 66,412 8.87%
NOSH 98,000 98,000 96,793 97,142 96,510 95,517 96,250 1.20%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 6.97% 4.64% 4.29% -0.52% -1.12% -1.09% -3.63% -
ROE 9.94% 6.67% 6.34% -0.82% -1.70% -1.62% -5.42% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 126.69 115.42 111.85 110.14 105.40 105.07 101.90 15.63%
EPS 7.75 5.13 4.88 -0.56 -1.12 -1.11 -3.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.77 0.68 0.66 0.69 0.69 8.52%
Adjusted Per Share Value based on latest NOSH - 97,142
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 6.28 5.72 5.55 5.48 5.22 5.15 5.03 15.96%
EPS 0.38 0.25 0.24 -0.03 -0.06 -0.05 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0382 0.0382 0.0339 0.0327 0.0338 0.034 9.02%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.32 0.30 0.25 0.27 0.225 0.205 0.175 -
P/RPS 0.25 0.26 0.22 0.25 0.21 0.20 0.17 29.34%
P/EPS 4.13 5.84 5.12 -48.57 -20.07 -18.39 -4.68 -
EY 24.22 17.12 19.53 -2.06 -4.98 -5.44 -21.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.32 0.40 0.34 0.30 0.25 39.11%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 27/04/17 20/01/17 27/10/16 27/07/16 27/04/16 22/01/16 27/10/15 -
Price 0.605 0.33 0.23 0.295 0.24 0.24 0.25 -
P/RPS 0.48 0.29 0.21 0.27 0.23 0.23 0.25 54.53%
P/EPS 7.81 6.43 4.71 -53.07 -21.41 -21.53 -6.69 -
EY 12.81 15.56 21.23 -1.88 -4.67 -4.65 -14.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.43 0.30 0.43 0.36 0.35 0.36 67.51%

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