[BSLCORP] YoY Annualized Quarter Result on 31-Aug-2009 [#4]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- 38.97%
YoY- -135.07%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 146,534 181,519 150,976 139,828 139,649 104,649 90,265 8.40%
PBT 3,508 6,999 7,821 -1,262 8,157 4,368 12,937 -19.53%
Tax -1,706 198 972 -322 -2,716 327 -2,907 -8.49%
NP 1,802 7,197 8,793 -1,584 5,441 4,695 10,030 -24.86%
-
NP to SH 1,762 6,209 8,275 -1,695 4,833 4,295 9,875 -24.94%
-
Tax Rate 48.63% -2.83% -12.43% - 33.30% -7.49% 22.47% -
Total Cost 144,732 174,322 142,183 141,412 134,208 99,954 80,235 10.32%
-
Net Worth 89,078 84,219 78,403 69,417 72,499 68,638 64,833 5.43%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - 1,343 3,523 -
Div Payout % - - - - - 31.28% 35.68% -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 89,078 84,219 78,403 69,417 72,499 68,638 64,833 5.43%
NOSH 97,888 97,929 98,004 97,771 97,971 98,054 93,962 0.68%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 1.23% 3.96% 5.82% -1.13% 3.90% 4.49% 11.11% -
ROE 1.98% 7.37% 10.55% -2.44% 6.67% 6.26% 15.23% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 149.69 185.36 154.05 143.01 142.54 106.72 96.07 7.66%
EPS 1.80 6.39 8.44 -1.73 4.93 4.38 10.51 -25.45%
DPS 0.00 0.00 0.00 0.00 0.00 1.37 3.75 -
NAPS 0.91 0.86 0.80 0.71 0.74 0.70 0.69 4.71%
Adjusted Per Share Value based on latest NOSH - 98,275
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 76.14 94.32 78.45 72.65 72.56 54.38 46.90 8.40%
EPS 0.92 3.23 4.30 -0.88 2.51 2.23 5.13 -24.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.70 1.83 -
NAPS 0.4629 0.4376 0.4074 0.3607 0.3767 0.3566 0.3369 5.43%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.26 0.29 0.34 0.30 0.41 0.52 0.88 -
P/RPS 0.17 0.16 0.22 0.21 0.29 0.49 0.92 -24.51%
P/EPS 14.44 4.57 4.03 -17.30 8.31 11.87 8.37 9.50%
EY 6.92 21.86 24.83 -5.78 12.03 8.42 11.94 -8.68%
DY 0.00 0.00 0.00 0.00 0.00 2.63 4.26 -
P/NAPS 0.29 0.34 0.43 0.42 0.55 0.74 1.28 -21.90%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 29/10/12 27/10/11 22/10/10 26/10/09 28/10/08 30/10/07 30/10/06 -
Price 0.26 0.26 0.36 0.29 0.29 0.51 1.11 -
P/RPS 0.17 0.14 0.23 0.20 0.20 0.48 1.16 -27.36%
P/EPS 14.44 4.10 4.26 -16.73 5.88 11.64 10.56 5.34%
EY 6.92 24.39 23.45 -5.98 17.01 8.59 9.47 -5.08%
DY 0.00 0.00 0.00 0.00 0.00 2.69 3.38 -
P/NAPS 0.29 0.30 0.45 0.41 0.39 0.73 1.61 -24.83%

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