[BSLCORP] QoQ TTM Result on 31-May-2017 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
27-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-May-2017 [#3]
Profit Trend
QoQ- 8.55%
YoY- 1606.85%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 164,852 160,810 149,624 130,450 122,531 111,628 108,262 32.45%
PBT 4,182 6,411 7,247 10,049 9,411 5,843 5,231 -13.89%
Tax -3,010 -2,970 -2,817 -965 -866 -660 -585 198.93%
NP 1,172 3,441 4,430 9,084 8,545 5,183 4,646 -60.17%
-
NP to SH 1,873 3,130 3,685 8,137 7,496 4,966 4,726 -46.13%
-
Tax Rate 71.98% 46.33% 38.87% 9.60% 9.20% 11.30% 11.18% -
Total Cost 163,680 157,369 145,194 121,366 113,986 106,445 103,616 35.75%
-
Net Worth 77,308 77,308 77,312 76,405 75,438 74,471 74,530 2.47%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 77,308 77,308 77,312 76,405 75,438 74,471 74,530 2.47%
NOSH 98,000 98,000 98,000 98,000 98,000 98,000 96,793 0.83%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 0.71% 2.14% 2.96% 6.96% 6.97% 4.64% 4.29% -
ROE 2.42% 4.05% 4.77% 10.65% 9.94% 6.67% 6.34% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 170.59 166.41 154.83 134.88 126.69 115.42 111.85 32.60%
EPS 1.94 3.24 3.81 8.41 7.75 5.13 4.88 -46.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 0.80 0.79 0.78 0.77 0.77 2.58%
Adjusted Per Share Value based on latest NOSH - 98,000
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 85.66 83.56 77.74 67.78 63.67 58.00 56.25 32.46%
EPS 0.97 1.63 1.91 4.23 3.89 2.58 2.46 -46.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4017 0.4017 0.4017 0.397 0.392 0.387 0.3873 2.47%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.615 0.695 0.515 0.505 0.32 0.30 0.25 -
P/RPS 0.36 0.42 0.33 0.37 0.25 0.26 0.22 38.98%
P/EPS 31.73 21.46 13.51 6.00 4.13 5.84 5.12 238.51%
EY 3.15 4.66 7.40 16.66 24.22 17.12 19.53 -70.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.87 0.64 0.64 0.41 0.39 0.32 79.85%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 19/04/18 26/01/18 26/10/17 27/07/17 27/04/17 20/01/17 27/10/16 -
Price 0.54 0.68 0.615 0.525 0.605 0.33 0.23 -
P/RPS 0.32 0.41 0.40 0.39 0.48 0.29 0.21 32.52%
P/EPS 27.86 20.99 16.13 6.24 7.81 6.43 4.71 228.13%
EY 3.59 4.76 6.20 16.03 12.81 15.56 21.23 -69.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.85 0.77 0.66 0.78 0.43 0.30 72.81%

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