Highlights

[BSLCORP] QoQ TTM Result on 2019-08-31 [#4]

Stock [BSLCORP]: BSL CORP BHD
Announcement Date 09-Oct-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 31-Aug-2019  [#4]
Profit Trend QoQ -     -30.14%    YoY -     216.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Revenue 131,795 157,126 154,151 159,647 164,918 159,104 163,614 -13.41%
  QoQ % -16.12% 1.93% -3.44% -3.20% 3.65% -2.76% -
  Horiz. % 80.55% 96.03% 94.22% 97.58% 100.80% 97.24% 100.00%
PBT -1,663 3,265 1,806 4,526 1,584 -1,024 20 -
  QoQ % -150.93% 80.79% -60.10% 185.73% 254.69% -5,220.00% -
  Horiz. % -8,315.00% 16,325.00% 9,030.00% 22,630.00% 7,920.00% -5,120.00% 100.00%
Tax -1,775 -2,565 -2,670 -3,092 -378 -104 -454 147.97%
  QoQ % 30.80% 3.93% 13.65% -717.99% -263.46% 77.09% -
  Horiz. % 390.97% 564.98% 588.11% 681.06% 83.26% 22.91% 100.00%
NP -3,438 700 -864 1,434 1,206 -1,128 -434 296.88%
  QoQ % -591.14% 181.02% -160.25% 18.91% 206.91% -159.91% -
  Horiz. % 792.17% -161.29% 199.08% -330.41% -277.88% 259.91% 100.00%
NP to SH -3,194 781 -564 1,291 1,848 -150 490 -
  QoQ % -508.96% 238.48% -143.69% -30.14% 1,332.00% -130.61% -
  Horiz. % -651.84% 159.39% -115.10% 263.47% 377.14% -30.61% 100.00%
Tax Rate - % 78.56 % 147.84 % 68.32 % 23.86 % - % 2,270.00 % -
  QoQ % 0.00% -46.86% 116.39% 186.34% 0.00% 0.00% -
  Horiz. % 0.00% 3.46% 6.51% 3.01% 1.05% 0.00% 100.00%
Total Cost 135,233 156,426 155,015 158,213 163,712 160,232 164,048 -12.07%
  QoQ % -13.55% 0.91% -2.02% -3.36% 2.17% -2.33% -
  Horiz. % 82.44% 95.35% 94.49% 96.44% 99.80% 97.67% 100.00%
Net Worth 106,299 109,198 108,232 108,232 113,064 111,131 112,097 -3.48%
  QoQ % -2.65% 0.89% 0.00% -4.27% 1.74% -0.86% -
  Horiz. % 94.83% 97.41% 96.55% 96.55% 100.86% 99.14% 100.00%
Dividend
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 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
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Net Worth 106,299 109,198 108,232 108,232 113,064 111,131 112,097 -3.48%
  QoQ % -2.65% 0.89% 0.00% -4.27% 1.74% -0.86% -
  Horiz. % 94.83% 97.41% 96.55% 96.55% 100.86% 99.14% 100.00%
NOSH 96,636 96,636 96,636 96,636 96,636 96,636 96,636 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
NP Margin -2.61 % 0.45 % -0.56 % 0.90 % 0.73 % -0.71 % -0.27 % 353.16%
  QoQ % -680.00% 180.36% -162.22% 23.29% 202.82% -162.96% -
  Horiz. % 966.67% -166.67% 207.41% -333.33% -270.37% 262.96% 100.00%
ROE -3.00 % 0.72 % -0.52 % 1.19 % 1.63 % -0.13 % 0.44 % -
  QoQ % -516.67% 238.46% -143.70% -26.99% 1,353.85% -129.55% -
  Horiz. % -681.82% 163.64% -118.18% 270.45% 370.45% -29.55% 100.00%
Per Share
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 136.38 162.60 159.52 165.20 170.66 164.64 169.31 -13.42%
  QoQ % -16.13% 1.93% -3.44% -3.20% 3.66% -2.76% -
  Horiz. % 80.55% 96.04% 94.22% 97.57% 100.80% 97.24% 100.00%
EPS -3.31 0.81 -0.58 1.34 1.91 -0.16 0.51 -
  QoQ % -508.64% 239.66% -143.28% -29.84% 1,293.75% -131.37% -
  Horiz. % -649.02% 158.82% -113.73% 262.75% 374.51% -31.37% 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 1.1000 1.1300 1.1200 1.1200 1.1700 1.1500 1.1600 -3.48%
  QoQ % -2.65% 0.89% 0.00% -4.27% 1.74% -0.86% -
  Horiz. % 94.83% 97.41% 96.55% 96.55% 100.86% 99.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 98,000
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 134.48 160.33 157.30 162.91 168.28 162.35 166.95 -13.42%
  QoQ % -16.12% 1.93% -3.44% -3.19% 3.65% -2.76% -
  Horiz. % 80.55% 96.03% 94.22% 97.58% 100.80% 97.24% 100.00%
EPS -3.26 0.80 -0.58 1.32 1.89 -0.15 0.50 -
  QoQ % -507.50% 237.93% -143.94% -30.16% 1,360.00% -130.00% -
  Horiz. % -652.00% 160.00% -116.00% 264.00% 378.00% -30.00% 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 1.0847 1.1143 1.1044 1.1044 1.1537 1.1340 1.1439 -3.48%
  QoQ % -2.66% 0.90% 0.00% -4.27% 1.74% -0.87% -
  Horiz. % 94.82% 97.41% 96.55% 96.55% 100.86% 99.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 -
Price 0.2000 0.2500 0.2750 0.2900 0.3150 0.3900 0.3200 -
P/RPS 0.15 0.15 0.17 0.18 0.18 0.24 0.19 -14.57%
  QoQ % 0.00% -11.76% -5.56% 0.00% -25.00% 26.32% -
  Horiz. % 78.95% 78.95% 89.47% 94.74% 94.74% 126.32% 100.00%
P/EPS -6.05 30.93 -47.12 21.71 16.47 -251.25 63.11 -
  QoQ % -119.56% 165.64% -317.04% 31.82% 106.56% -498.11% -
  Horiz. % -9.59% 49.01% -74.66% 34.40% 26.10% -398.11% 100.00%
EY -16.53 3.23 -2.12 4.61 6.07 -0.40 1.58 -
  QoQ % -611.76% 252.36% -145.99% -24.05% 1,617.50% -125.32% -
  Horiz. % -1,046.20% 204.43% -134.18% 291.77% 384.18% -25.32% 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 0.18 0.22 0.25 0.26 0.27 0.34 0.28 -25.49%
  QoQ % -18.18% -12.00% -3.85% -3.70% -20.59% 21.43% -
  Horiz. % 64.29% 78.57% 89.29% 92.86% 96.43% 121.43% 100.00%
Price Multiplier on Announcement Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 22/07/20 23/06/20 16/01/20 09/10/19 18/07/19 24/04/19 28/01/19 -
Price 0.1900 0.1800 0.2750 0.3100 0.3000 0.3250 0.3000 -
P/RPS 0.14 0.11 0.17 0.19 0.18 0.20 0.18 -15.41%
  QoQ % 27.27% -35.29% -10.53% 5.56% -10.00% 11.11% -
  Horiz. % 77.78% 61.11% 94.44% 105.56% 100.00% 111.11% 100.00%
P/EPS -5.75 22.27 -47.12 23.20 15.69 -209.38 59.16 -
  QoQ % -125.82% 147.26% -303.10% 47.86% 107.49% -453.92% -
  Horiz. % -9.72% 37.64% -79.65% 39.22% 26.52% -353.92% 100.00%
EY -17.40 4.49 -2.12 4.31 6.37 -0.48 1.69 -
  QoQ % -487.53% 311.79% -149.19% -32.34% 1,427.08% -128.40% -
  Horiz. % -1,029.59% 265.68% -125.44% 255.03% 376.92% -28.40% 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 0.17 0.16 0.25 0.28 0.26 0.28 0.26 -24.65%
  QoQ % 6.25% -36.00% -10.71% 7.69% -7.14% 7.69% -
  Horiz. % 65.38% 61.54% 96.15% 107.69% 100.00% 107.69% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+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