Highlights

[BSLCORP] QoQ TTM 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 -     975.19%    YoY -     231.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Revenue 130,450 122,531 111,628 108,262 106,989 101,724 100,361 19.08%
  QoQ % 6.46% 9.77% 3.11% 1.19% 5.18% 1.36% -
  Horiz. % 129.98% 122.09% 111.23% 107.87% 106.60% 101.36% 100.00%
PBT 10,049 9,411 5,843 5,231 785 158 -167 -
  QoQ % 6.78% 61.06% 11.70% 566.37% 396.84% 194.61% -
  Horiz. % -6,017.37% -5,635.33% -3,498.80% -3,132.34% -470.06% -94.61% 100.00%
Tax -965 -866 -660 -585 -1,343 -1,300 -927 2.71%
  QoQ % -11.43% -31.21% -12.82% 56.44% -3.31% -40.24% -
  Horiz. % 104.10% 93.42% 71.20% 63.11% 144.88% 140.24% 100.00%
NP 9,084 8,545 5,183 4,646 -558 -1,142 -1,094 -
  QoQ % 6.31% 64.87% 11.56% 932.62% 51.14% -4.39% -
  Horiz. % -830.35% -781.08% -473.77% -424.68% 51.01% 104.39% 100.00%
NP to SH 8,137 7,496 4,966 4,726 -540 -1,082 -1,065 -
  QoQ % 8.55% 50.95% 5.08% 975.19% 50.09% -1.60% -
  Horiz. % -764.04% -703.85% -466.29% -443.76% 50.70% 101.60% 100.00%
Tax Rate 9.60 % 9.20 % 11.30 % 11.18 % 171.08 % 822.78 % - % -
  QoQ % 4.35% -18.58% 1.07% -93.47% -79.21% 0.00% -
  Horiz. % 1.17% 1.12% 1.37% 1.36% 20.79% 100.00% -
Total Cost 121,366 113,986 106,445 103,616 107,547 102,866 101,455 12.68%
  QoQ % 6.47% 7.08% 2.73% -3.66% 4.55% 1.39% -
  Horiz. % 119.63% 112.35% 104.92% 102.13% 106.00% 101.39% 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 0 0 0 0 0 0 0 -
  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 6.96 % 6.97 % 4.64 % 4.29 % -0.52 % -1.12 % -1.09 % -
  QoQ % -0.14% 50.22% 8.16% 925.00% 53.57% -2.75% -
  Horiz. % -638.53% -639.45% -425.69% -393.58% 47.71% 102.75% 100.00%
ROE 10.65 % 9.94 % 6.67 % 6.34 % -0.82 % -1.70 % -1.62 % -
  QoQ % 7.14% 49.03% 5.21% 873.17% 51.76% -4.94% -
  Horiz. % -657.41% -613.58% -411.73% -391.36% 50.62% 104.94% 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 134.88 126.69 115.42 111.85 110.14 105.40 105.07 18.10%
  QoQ % 6.46% 9.76% 3.19% 1.55% 4.50% 0.31% -
  Horiz. % 128.37% 120.58% 109.85% 106.45% 104.83% 100.31% 100.00%
EPS 8.41 7.75 5.13 4.88 -0.56 -1.12 -1.11 -
  QoQ % 8.52% 51.07% 5.12% 971.43% 50.00% -0.90% -
  Horiz. % -757.66% -698.20% -462.16% -439.64% 50.45% 100.90% 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 133.11 125.03 113.91 110.47 109.17 103.80 102.41 19.08%
  QoQ % 6.46% 9.76% 3.11% 1.19% 5.17% 1.36% -
  Horiz. % 129.98% 122.09% 111.23% 107.87% 106.60% 101.36% 100.00%
EPS 8.30 7.65 5.07 4.82 -0.55 -1.10 -1.09 -
  QoQ % 8.50% 50.89% 5.19% 976.36% 50.00% -0.92% -
  Horiz. % -761.47% -701.83% -465.14% -442.20% 50.46% 100.92% 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 0.37 0.25 0.26 0.22 0.25 0.21 0.20 50.64%
  QoQ % 48.00% -3.85% 18.18% -12.00% 19.05% 5.00% -
  Horiz. % 185.00% 125.00% 130.00% 110.00% 125.00% 105.00% 100.00%
P/EPS 6.00 4.13 5.84 5.12 -48.57 -20.07 -18.39 -
  QoQ % 45.28% -29.28% 14.06% 110.54% -142.00% -9.14% -
  Horiz. % -32.63% -22.46% -31.76% -27.84% 264.11% 109.14% 100.00%
EY 16.66 24.22 17.12 19.53 -2.06 -4.98 -5.44 -
  QoQ % -31.21% 41.47% -12.34% 1,048.06% 58.63% 8.46% -
  Horiz. % -306.25% -445.22% -314.71% -359.01% 37.87% 91.54% 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 0.39 0.48 0.29 0.21 0.27 0.23 0.23 42.15%
  QoQ % -18.75% 65.52% 38.10% -22.22% 17.39% 0.00% -
  Horiz. % 169.57% 208.70% 126.09% 91.30% 117.39% 100.00% 100.00%
P/EPS 6.24 7.81 6.43 4.71 -53.07 -21.41 -21.53 -
  QoQ % -20.10% 21.46% 36.52% 108.88% -147.87% 0.56% -
  Horiz. % -28.98% -36.27% -29.87% -21.88% 246.49% 99.44% 100.00%
EY 16.03 12.81 15.56 21.23 -1.88 -4.67 -4.65 -
  QoQ % 25.14% -17.67% -26.71% 1,229.26% 59.74% -0.43% -
  Horiz. % -344.73% -275.48% -334.62% -456.56% 40.43% 100.43% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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