[BSLCORP] YoY Annualized Quarter Result on 31-May-2018 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
19-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-May-2018 [#3]
Profit Trend
QoQ- -74.71%
YoY- -124.54%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 171,354 125,313 162,449 160,133 139,060 109,476 97,592 9.82%
PBT 8,025 -3,118 5,132 140 6,152 -114 -4,641 -
Tax -2,004 -28 -1,782 -1,738 -1,317 -810 -156 52.97%
NP 6,021 -3,146 3,349 -1,598 4,834 -925 -4,797 -
-
NP to SH 6,105 -2,750 3,230 -709 2,890 -925 -4,836 -
-
Tax Rate 24.97% - 34.72% 1,241.43% 21.41% - - -
Total Cost 165,333 128,459 159,100 161,731 134,225 110,401 102,389 8.30%
-
Net Worth 115,963 106,299 113,064 77,308 76,405 65,544 67,703 9.37%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 115,963 106,299 113,064 77,308 76,405 65,544 67,703 9.37%
NOSH 98,000 98,000 98,000 98,000 98,000 96,388 96,720 0.21%
Ratio Analysis
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 3.51% -2.51% 2.06% -1.00% 3.48% -0.85% -4.92% -
ROE 5.26% -2.59% 2.86% -0.92% 3.78% -1.41% -7.14% -
Per Share
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 177.32 129.68 168.10 165.71 143.78 113.58 100.90 9.84%
EPS 6.32 -2.84 3.35 -0.73 2.99 -0.96 -5.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.10 1.17 0.80 0.79 0.68 0.70 9.39%
Adjusted Per Share Value based on latest NOSH - 98,000
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 8.78 6.42 8.33 8.21 7.13 5.61 5.00 9.82%
EPS 0.31 -0.14 0.17 -0.04 0.15 -0.05 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0595 0.0545 0.058 0.0396 0.0392 0.0336 0.0347 9.39%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 1.01 0.20 0.315 0.57 0.505 0.27 0.21 -
P/RPS 0.57 0.15 0.19 0.34 0.35 0.24 0.21 18.08%
P/EPS 15.99 -7.03 9.42 -77.65 16.90 -28.13 -4.20 -
EY 6.26 -14.23 10.61 -1.29 5.92 -3.56 -23.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.18 0.27 0.71 0.64 0.40 0.30 18.70%
Price Multiplier on Announcement Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 20/08/21 22/07/20 18/07/19 19/07/18 27/07/17 27/07/16 28/07/15 -
Price 1.15 0.19 0.30 0.465 0.525 0.295 0.205 -
P/RPS 0.65 0.15 0.18 0.28 0.37 0.26 0.20 21.68%
P/EPS 18.20 -6.68 8.97 -63.35 17.57 -30.73 -4.10 -
EY 5.49 -14.98 11.14 -1.58 5.69 -3.25 -24.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.17 0.26 0.58 0.66 0.43 0.29 22.05%

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