Highlights

[BSLCORP] QoQ 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 -     882.17%    YoY -     6,838.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 38,956 35,745 29,594 26,155 31,037 24,842 26,228 30.15%
  QoQ % 8.98% 20.78% 13.15% -15.73% 24.94% -5.28% -
  Horiz. % 148.53% 136.29% 112.83% 99.72% 118.34% 94.72% 100.00%
PBT 1,340 2,517 923 5,269 702 -1,051 311 164.55%
  QoQ % -46.76% 172.70% -82.48% 650.57% 166.79% -437.94% -
  Horiz. % 430.87% 809.32% 296.78% 1,694.21% 225.72% -337.94% 100.00%
Tax -215 -608 -165 23 -116 -402 -90 78.61%
  QoQ % 64.64% -268.48% -817.39% 119.83% 71.14% -346.67% -
  Horiz. % 238.89% 675.56% 183.33% -25.56% 128.89% 446.67% 100.00%
NP 1,125 1,909 758 5,292 586 -1,453 221 195.63%
  QoQ % -41.07% 151.85% -85.68% 803.07% 140.33% -757.47% -
  Horiz. % 509.05% 863.80% 342.99% 2,394.57% 265.16% -657.47% 100.00%
NP to SH 1,185 1,092 517 5,343 544 -1,438 277 163.29%
  QoQ % 8.52% 111.22% -90.32% 882.17% 137.83% -619.13% -
  Horiz. % 427.80% 394.22% 186.64% 1,928.88% 196.39% -519.13% 100.00%
Tax Rate 16.04 % 24.16 % 17.88 % -0.44 % 16.52 % - % 28.94 % -32.50%
  QoQ % -33.61% 35.12% 4,163.64% -102.66% 0.00% 0.00% -
  Horiz. % 55.43% 83.48% 61.78% -1.52% 57.08% 0.00% 100.00%
Total Cost 37,831 33,836 28,836 20,863 30,451 26,295 26,007 28.35%
  QoQ % 11.81% 17.34% 38.22% -31.49% 15.81% 1.11% -
  Horiz. % 145.46% 130.10% 110.88% 80.22% 117.09% 101.11% 100.00%
Net Worth 76,405 75,438 74,471 74,530 66,057 63,696 65,906 10.35%
  QoQ % 1.28% 1.30% -0.08% 12.83% 3.71% -3.35% -
  Horiz. % 115.93% 114.46% 112.99% 113.09% 100.23% 96.65% 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 74,530 66,057 63,696 65,906 10.35%
  QoQ % 1.28% 1.30% -0.08% 12.83% 3.71% -3.35% -
  Horiz. % 115.93% 114.46% 112.99% 113.09% 100.23% 96.65% 100.00%
NOSH 96,716 96,716 96,716 96,793 97,142 96,510 95,517 0.83%
  QoQ % 0.00% 0.00% -0.08% -0.36% 0.66% 1.04% -
  Horiz. % 101.26% 101.26% 101.26% 101.34% 101.70% 101.04% 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 2.89 % 5.34 % 2.56 % 20.23 % 1.89 % -5.85 % 0.84 % 127.73%
  QoQ % -45.88% 108.59% -87.35% 970.37% 132.31% -796.43% -
  Horiz. % 344.05% 635.71% 304.76% 2,408.33% 225.00% -696.43% 100.00%
ROE 1.55 % 1.45 % 0.69 % 7.17 % 0.82 % -2.26 % 0.42 % 138.62%
  QoQ % 6.90% 110.14% -90.38% 774.39% 136.28% -638.10% -
  Horiz. % 369.05% 345.24% 164.29% 1,707.14% 195.24% -538.10% 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 40.28 36.96 30.60 27.02 31.95 25.74 27.46 29.07%
  QoQ % 8.98% 20.78% 13.25% -15.43% 24.13% -6.26% -
  Horiz. % 146.69% 134.60% 111.43% 98.40% 116.35% 93.74% 100.00%
EPS 1.23 1.13 0.53 5.52 0.56 -1.49 0.29 161.79%
  QoQ % 8.85% 113.21% -90.40% 885.71% 137.58% -613.79% -
  Horiz. % 424.14% 389.66% 182.76% 1,903.45% 193.10% -513.79% 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 39.75 36.47 30.20 26.69 31.67 25.35 26.76 30.16%
  QoQ % 8.99% 20.76% 13.15% -15.72% 24.93% -5.27% -
  Horiz. % 148.54% 136.29% 112.86% 99.74% 118.35% 94.73% 100.00%
EPS 1.21 1.11 0.53 5.45 0.56 -1.47 0.28 165.07%
  QoQ % 9.01% 109.43% -90.28% 873.21% 138.10% -625.00% -
  Horiz. % 432.14% 396.43% 189.29% 1,946.43% 200.00% -525.00% 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 0.6741 0.6500 0.6725 10.34%
  QoQ % 1.27% 1.30% -0.08% 12.82% 3.71% -3.35% -
  Horiz. % 115.93% 114.47% 113.00% 113.09% 100.24% 96.65% 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 1.25 0.87 0.98 0.93 0.85 0.87 0.75 40.53%
  QoQ % 43.68% -11.22% 5.38% 9.41% -2.30% 16.00% -
  Horiz. % 166.67% 116.00% 130.67% 124.00% 113.33% 116.00% 100.00%
P/EPS 41.22 28.34 56.12 4.53 48.21 -15.10 70.69 -30.18%
  QoQ % 45.45% -49.50% 1,138.85% -90.60% 419.27% -121.36% -
  Horiz. % 58.31% 40.09% 79.39% 6.41% 68.20% -21.36% 100.00%
EY 2.43 3.53 1.78 22.08 2.07 -6.62 1.41 43.70%
  QoQ % -31.16% 98.31% -91.94% 966.67% 131.27% -569.50% -
  Horiz. % 172.34% 250.35% 126.24% 1,565.96% 146.81% -469.50% 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 1.30 1.64 1.08 0.85 0.92 0.93 0.87 30.67%
  QoQ % -20.73% 51.85% 27.06% -7.61% -1.08% 6.90% -
  Horiz. % 149.43% 188.51% 124.14% 97.70% 105.75% 106.90% 100.00%
P/EPS 42.85 53.58 61.73 4.17 52.68 -16.11 82.76 -35.49%
  QoQ % -20.03% -13.20% 1,380.34% -92.08% 427.00% -119.47% -
  Horiz. % 51.78% 64.74% 74.59% 5.04% 63.65% -19.47% 100.00%
EY 2.33 1.87 1.62 24.00 1.90 -6.21 1.21 54.72%
  QoQ % 24.60% 15.43% -93.25% 1,163.16% 130.60% -613.22% -
  Horiz. % 192.56% 154.55% 133.88% 1,983.47% 157.02% -513.22% 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
 
 

268  136  505  1582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.30+0.025 
 KTG 0.285+0.015 
 KANGER 0.1450.00 
 JAKS 0.705+0.035 
 DNEX 0.23+0.01 
 YONGTAI 0.295+0.005 
 SCBUILD 0.065+0.01 
 QES 0.35-0.005 
 VELESTO 0.130.00 

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