[BSLCORP] QoQ TTM Result on 2016-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
BSL CORP- Fourth Quarter Result for the financial period ended 31 Aug 2016.pdf 
