Highlights

[BSLCORP] QoQ Annualized Quarter Result on 2016-08-31 [#4]

Stock [BSLCORP]: BSL CORP BHD
Announcement Date 27-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2016
Quarter 31-Aug-2016  [#4]
Profit Trend QoQ -     614.63%    YoY -     233.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Revenue 139,060 130,678 118,376 108,262 109,476 102,140 104,912 20.65%
  QoQ % 6.41% 10.39% 9.34% -1.11% 7.18% -2.64% -
  Horiz. % 132.55% 124.56% 112.83% 103.19% 104.35% 97.36% 100.00%
PBT 6,152 6,882 3,692 5,183 -114 -1,576 1,244 189.98%
  QoQ % -10.61% 86.40% -28.77% 4,620.08% 92.72% -226.69% -
  Horiz. % 494.53% 553.22% 296.78% 416.64% -9.22% -126.69% 100.00%
Tax -1,317 -1,546 -660 -585 -810 -984 -360 137.28%
  QoQ % 14.79% -134.24% -12.82% 27.84% 17.62% -173.33% -
  Horiz. % 365.93% 429.44% 183.33% 162.50% 225.19% 273.33% 100.00%
NP 4,834 5,336 3,032 4,598 -925 -2,560 884 210.09%
  QoQ % -9.40% 75.99% -34.06% 596.90% 63.85% -389.59% -
  Horiz. % 546.91% 603.62% 342.99% 520.14% -104.68% -289.59% 100.00%
NP to SH 2,890 2,300 2,068 4,762 -925 -2,560 1,108 89.40%
  QoQ % 25.68% 11.22% -56.57% 614.63% 63.85% -331.05% -
  Horiz. % 260.89% 207.58% 186.64% 429.78% -83.51% -231.05% 100.00%
Tax Rate 21.41 % 22.46 % 17.88 % 11.29 % - % - % 28.94 % -18.19%
  QoQ % -4.67% 25.62% 58.37% 0.00% 0.00% 0.00% -
  Horiz. % 73.98% 77.61% 61.78% 39.01% 0.00% 0.00% 100.00%
Total Cost 134,225 125,342 115,344 103,664 110,401 104,700 104,028 18.50%
  QoQ % 7.09% 8.67% 11.27% -6.10% 5.45% 0.65% -
  Horiz. % 129.03% 120.49% 110.88% 99.65% 106.13% 100.65% 100.00%
Net Worth 76,405 75,438 74,471 74,527 65,544 63,999 65,906 10.35%
  QoQ % 1.28% 1.30% -0.08% 13.70% 2.41% -2.89% -
  Horiz. % 115.93% 114.46% 112.99% 113.08% 99.45% 97.11% 100.00%
Dividend
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Net Worth 76,405 75,438 74,471 74,527 65,544 63,999 65,906 10.35%
  QoQ % 1.28% 1.30% -0.08% 13.70% 2.41% -2.89% -
  Horiz. % 115.93% 114.46% 112.99% 113.08% 99.45% 97.11% 100.00%
NOSH 96,716 96,716 96,716 96,788 96,388 96,969 95,517 0.83%
  QoQ % 0.00% 0.00% -0.08% 0.41% -0.60% 1.52% -
  Horiz. % 101.26% 101.26% 101.26% 101.33% 100.91% 101.52% 100.00%
Ratio Analysis
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
NP Margin 3.48 % 4.08 % 2.56 % 4.25 % -0.85 % -2.51 % 0.84 % 157.73%
  QoQ % -14.71% 59.38% -39.76% 600.00% 66.14% -398.81% -
  Horiz. % 414.29% 485.71% 304.76% 505.95% -101.19% -298.81% 100.00%
ROE 3.78 % 3.05 % 2.78 % 6.39 % -1.41 % -4.00 % 1.68 % 71.62%
  QoQ % 23.93% 9.71% -56.49% 553.19% 64.75% -338.10% -
  Horiz. % 225.00% 181.55% 165.48% 380.36% -83.93% -238.10% 100.00%
Per Share
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 143.78 135.12 122.40 111.85 113.58 105.33 109.84 19.64%
  QoQ % 6.41% 10.39% 9.43% -1.52% 7.83% -4.11% -
  Horiz. % 130.90% 123.02% 111.43% 101.83% 103.40% 95.89% 100.00%
EPS 2.99 2.38 2.12 4.92 -0.96 -2.64 1.16 87.88%
  QoQ % 25.63% 12.26% -56.91% 612.50% 63.64% -327.59% -
  Horiz. % 257.76% 205.17% 182.76% 424.14% -82.76% -227.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7900 0.7800 0.7700 0.7700 0.6800 0.6600 0.6900 9.43%
  QoQ % 1.28% 1.30% 0.00% 13.24% 3.03% -4.35% -
  Horiz. % 114.49% 113.04% 111.59% 111.59% 98.55% 95.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 98,000
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 141.90 133.34 120.79 110.47 111.71 104.22 107.05 20.65%
  QoQ % 6.42% 10.39% 9.34% -1.11% 7.19% -2.64% -
  Horiz. % 132.55% 124.56% 112.84% 103.19% 104.35% 97.36% 100.00%
EPS 2.95 2.35 2.11 4.86 -0.94 -2.61 1.13 89.49%
  QoQ % 25.53% 11.37% -56.58% 617.02% 63.98% -330.97% -
  Horiz. % 261.06% 207.96% 186.73% 430.09% -83.19% -230.97% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7796 0.7698 0.7599 0.7605 0.6688 0.6531 0.6725 10.34%
  QoQ % 1.27% 1.30% -0.08% 13.71% 2.40% -2.88% -
  Horiz. % 115.93% 114.47% 113.00% 113.09% 99.45% 97.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 -
Price 0.5050 0.3200 0.3000 0.2500 0.2700 0.2250 0.2050 -
P/RPS 0.35 0.24 0.25 0.22 0.24 0.21 0.19 50.22%
  QoQ % 45.83% -4.00% 13.64% -8.33% 14.29% 10.53% -
  Horiz. % 184.21% 126.32% 131.58% 115.79% 126.32% 110.53% 100.00%
P/EPS 16.90 13.46 14.03 5.08 -28.13 -8.52 17.67 -2.92%
  QoQ % 25.56% -4.06% 176.18% 118.06% -230.16% -148.22% -
  Horiz. % 95.64% 76.17% 79.40% 28.75% -159.20% -48.22% 100.00%
EY 5.92 7.43 7.13 19.68 -3.56 -11.73 5.66 3.04%
  QoQ % -20.32% 4.21% -63.77% 652.81% 69.65% -307.24% -
  Horiz. % 104.59% 131.27% 125.97% 347.70% -62.90% -207.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.64 0.41 0.39 0.32 0.40 0.34 0.30 65.64%
  QoQ % 56.10% 5.13% 21.87% -20.00% 17.65% 13.33% -
  Horiz. % 213.33% 136.67% 130.00% 106.67% 133.33% 113.33% 100.00%
Price Multiplier on Announcement Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 27/07/17 27/04/17 20/01/17 27/10/16 27/07/16 27/04/16 22/01/16 -
Price 0.5250 0.6050 0.3300 0.2300 0.2950 0.2400 0.2400 -
P/RPS 0.37 0.45 0.27 0.21 0.26 0.23 0.22 41.38%
  QoQ % -17.78% 66.67% 28.57% -19.23% 13.04% 4.55% -
  Horiz. % 168.18% 204.55% 122.73% 95.45% 118.18% 104.55% 100.00%
P/EPS 17.57 25.44 15.43 4.67 -30.73 -9.09 20.69 -10.32%
  QoQ % -30.94% 64.87% 230.41% 115.20% -238.06% -143.93% -
  Horiz. % 84.92% 122.96% 74.58% 22.57% -148.53% -43.93% 100.00%
EY 5.69 3.93 6.48 21.39 -3.25 -11.00 4.83 11.53%
  QoQ % 44.78% -39.35% -69.71% 758.15% 70.45% -327.74% -
  Horiz. % 117.81% 81.37% 134.16% 442.86% -67.29% -227.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.66 0.78 0.43 0.30 0.43 0.36 0.35 52.57%
  QoQ % -15.38% 81.40% 43.33% -30.23% 19.44% 2.86% -
  Horiz. % 188.57% 222.86% 122.86% 85.71% 122.86% 102.86% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS