[BSLCORP] YoY TTM Result on 28-Feb-2009 [#2]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- -74.88%
YoY- -84.73%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 178,442 166,759 159,499 134,394 121,917 99,979 58,541 20.39%
PBT 7,204 7,892 4,274 3,206 6,377 11,646 7,135 0.16%
Tax -741 551 -806 -1,960 -53 -3,023 -1,947 -14.85%
NP 6,463 8,443 3,468 1,246 6,324 8,623 5,188 3.72%
-
NP to SH 5,956 7,881 3,249 871 5,705 8,332 5,188 2.32%
-
Tax Rate 10.29% -6.98% 18.86% 61.14% 0.83% 25.96% 27.29% -
Total Cost 171,979 158,316 156,031 133,148 115,593 91,356 53,353 21.51%
-
Net Worth 87,452 82,774 72,392 70,395 70,836 68,699 60,953 6.19%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - 1,300 1,340 3,673 - -
Div Payout % - - - 149.35% 23.50% 44.09% - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 87,452 82,774 72,392 70,395 70,836 68,699 60,953 6.19%
NOSH 98,260 98,541 97,827 97,771 98,383 98,142 98,311 -0.00%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 3.62% 5.06% 2.17% 0.93% 5.19% 8.62% 8.86% -
ROE 6.81% 9.52% 4.49% 1.24% 8.05% 12.13% 8.51% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 181.60 169.23 163.04 137.46 123.92 101.87 59.55 20.40%
EPS 6.06 8.00 3.32 0.89 5.80 8.49 5.28 2.32%
DPS 0.00 0.00 0.00 1.33 1.37 3.75 0.00 -
NAPS 0.89 0.84 0.74 0.72 0.72 0.70 0.62 6.20%
Adjusted Per Share Value based on latest NOSH - 97,771
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 92.72 86.65 82.88 69.83 63.35 51.95 30.42 20.39%
EPS 3.09 4.09 1.69 0.45 2.96 4.33 2.70 2.27%
DPS 0.00 0.00 0.00 0.68 0.70 1.91 0.00 -
NAPS 0.4544 0.4301 0.3762 0.3658 0.3681 0.357 0.3167 6.19%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.38 0.37 0.32 0.33 0.49 0.98 0.94 -
P/RPS 0.21 0.22 0.20 0.24 0.40 0.96 1.58 -28.54%
P/EPS 6.27 4.63 9.64 37.04 8.45 11.54 17.81 -15.95%
EY 15.95 21.62 10.38 2.70 11.83 8.66 5.61 19.00%
DY 0.00 0.00 0.00 4.03 2.80 3.83 0.00 -
P/NAPS 0.43 0.44 0.43 0.46 0.68 1.40 1.52 -18.96%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 30/04/12 27/04/11 29/04/10 27/04/09 25/04/08 20/04/07 - -
Price 0.36 0.375 0.29 0.33 0.49 0.75 0.00 -
P/RPS 0.20 0.22 0.18 0.24 0.40 0.74 0.00 -
P/EPS 5.94 4.69 8.73 37.04 8.45 8.83 0.00 -
EY 16.84 21.33 11.45 2.70 11.83 11.32 0.00 -
DY 0.00 0.00 0.00 4.03 2.80 5.00 0.00 -
P/NAPS 0.40 0.45 0.39 0.46 0.68 1.07 0.00 -

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
Post a Comment