Highlights

[BSLCORP] YoY Annualized Quarter Result on 2014-08-31 [#4]

Stock [BSLCORP]: BSL CORP BHD
Announcement Date 28-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2014
Quarter 31-Aug-2014  [#4]
Profit Trend QoQ -     -24.14%    YoY -     -119.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 149,624 108,262 98,076 94,883 112,210 146,534 181,519 -3.17%
  YoY % 38.21% 10.39% 3.37% -15.44% -23.42% -19.27% -
  Horiz. % 82.43% 59.64% 54.03% 52.27% 61.82% 80.73% 100.00%
PBT 7,081 5,183 -2,676 -10,409 -4,121 3,508 6,999 0.19%
  YoY % 36.62% 293.68% 74.29% -152.58% -217.47% -49.88% -
  Horiz. % 101.17% 74.05% -38.23% -148.72% -58.88% 50.12% 100.00%
Tax -2,817 -585 -852 667 -250 -1,706 198 -
  YoY % -381.54% 31.34% -227.74% 366.80% 85.35% -961.62% -
  Horiz. % -1,422.73% -295.45% -430.30% 336.87% -126.26% -861.62% 100.00%
NP 4,264 4,598 -3,528 -9,742 -4,371 1,802 7,197 -8.35%
  YoY % -7.26% 230.33% 63.79% -122.88% -342.56% -74.96% -
  Horiz. % 59.25% 63.89% -49.02% -135.36% -60.73% 25.04% 100.00%
NP to SH 3,059 4,762 -3,568 -9,802 -4,463 1,762 6,209 -11.12%
  YoY % -35.76% 233.46% 63.60% -119.63% -353.29% -71.62% -
  Horiz. % 49.27% 76.70% -57.46% -157.87% -71.88% 28.38% 100.00%
Tax Rate 39.78 % 11.29 % - % - % - % 48.63 % -2.83 % -
  YoY % 252.35% 0.00% 0.00% 0.00% 0.00% 1,818.37% -
  Horiz. % -1,405.65% -398.94% 0.00% 0.00% 0.00% -1,718.37% 100.00%
Total Cost 145,360 103,664 101,604 104,625 116,581 144,732 174,322 -2.98%
  YoY % 40.22% 2.03% -2.89% -10.26% -19.45% -16.97% -
  Horiz. % 83.39% 59.47% 58.29% 60.02% 66.88% 83.03% 100.00%
Net Worth 77,312 74,527 66,756 71,603 80,528 89,078 84,219 -1.41%
  YoY % 3.74% 11.64% -6.77% -11.08% -9.60% 5.77% -
  Horiz. % 91.80% 88.49% 79.27% 85.02% 95.62% 105.77% 100.00%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 77,312 74,527 66,756 71,603 80,528 89,078 84,219 -1.41%
  YoY % 3.74% 11.64% -6.77% -11.08% -9.60% 5.77% -
  Horiz. % 91.80% 88.49% 79.27% 85.02% 95.62% 105.77% 100.00%
NOSH 96,640 96,788 96,748 96,762 97,021 97,888 97,929 -0.22%
  YoY % -0.15% 0.04% -0.01% -0.27% -0.89% -0.04% -
  Horiz. % 98.68% 98.84% 98.79% 98.81% 99.07% 99.96% 100.00%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 2.85 % 4.25 % -3.60 % -10.27 % -3.90 % 1.23 % 3.96 % -5.33%
  YoY % -32.94% 218.06% 64.95% -163.33% -417.07% -68.94% -
  Horiz. % 71.97% 107.32% -90.91% -259.34% -98.48% 31.06% 100.00%
ROE 3.96 % 6.39 % -5.34 % -13.69 % -5.54 % 1.98 % 7.37 % -9.83%
  YoY % -38.03% 219.66% 60.99% -147.11% -379.80% -73.13% -
  Horiz. % 53.73% 86.70% -72.46% -185.75% -75.17% 26.87% 100.00%
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 154.83 111.85 101.37 98.06 115.65 149.69 185.36 -2.95%
  YoY % 38.43% 10.34% 3.38% -15.21% -22.74% -19.24% -
  Horiz. % 83.53% 60.34% 54.69% 52.90% 62.39% 80.76% 100.00%
EPS 3.17 4.92 -3.69 -10.13 -4.60 1.80 6.39 -11.02%
  YoY % -35.57% 233.33% 63.57% -120.22% -355.56% -71.83% -
  Horiz. % 49.61% 77.00% -57.75% -158.53% -71.99% 28.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8000 0.7700 0.6900 0.7400 0.8300 0.9100 0.8600 -1.20%
  YoY % 3.90% 11.59% -6.76% -10.84% -8.79% 5.81% -
  Horiz. % 93.02% 89.53% 80.23% 86.05% 96.51% 105.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 98,000
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 152.68 110.47 100.08 96.82 114.50 149.52 185.22 -3.17%
  YoY % 38.21% 10.38% 3.37% -15.44% -23.42% -19.27% -
  Horiz. % 82.43% 59.64% 54.03% 52.27% 61.82% 80.73% 100.00%
EPS 3.12 4.86 -3.64 -10.00 -4.55 1.80 6.34 -11.14%
  YoY % -35.80% 233.52% 63.60% -119.78% -352.78% -71.61% -
  Horiz. % 49.21% 76.66% -57.41% -157.73% -71.77% 28.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7889 0.7605 0.6812 0.7307 0.8217 0.9090 0.8594 -1.42%
  YoY % 3.73% 11.64% -6.77% -11.07% -9.60% 5.77% -
  Horiz. % 91.80% 88.49% 79.26% 85.02% 95.61% 105.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 0.5150 0.2500 0.1750 0.3000 0.2950 0.2600 0.2900 -
P/RPS 0.33 0.22 0.17 0.31 0.26 0.17 0.16 12.81%
  YoY % 50.00% 29.41% -45.16% 19.23% 52.94% 6.25% -
  Horiz. % 206.25% 137.50% 106.25% 193.75% 162.50% 106.25% 100.00%
P/EPS 16.27 5.08 -4.75 -2.96 -6.41 14.44 4.57 23.55%
  YoY % 220.28% 206.95% -60.47% 53.82% -144.39% 215.97% -
  Horiz. % 356.02% 111.16% -103.94% -64.77% -140.26% 315.97% 100.00%
EY 6.15 19.68 -21.07 -33.77 -15.59 6.92 21.86 -19.04%
  YoY % -68.75% 193.40% 37.61% -116.61% -325.29% -68.34% -
  Horiz. % 28.13% 90.03% -96.39% -154.48% -71.32% 31.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.64 0.32 0.25 0.41 0.36 0.29 0.34 11.11%
  YoY % 100.00% 28.00% -39.02% 13.89% 24.14% -14.71% -
  Horiz. % 188.24% 94.12% 73.53% 120.59% 105.88% 85.29% 100.00%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 26/10/17 27/10/16 27/10/15 28/10/14 25/10/13 29/10/12 27/10/11 -
Price 0.6150 0.2300 0.2500 0.2800 0.2550 0.2600 0.2600 -
P/RPS 0.40 0.21 0.25 0.29 0.22 0.17 0.14 19.10%
  YoY % 90.48% -16.00% -13.79% 31.82% 29.41% 21.43% -
  Horiz. % 285.71% 150.00% 178.57% 207.14% 157.14% 121.43% 100.00%
P/EPS 19.43 4.67 -6.78 -2.76 -5.54 14.44 4.10 29.57%
  YoY % 316.06% 168.88% -145.65% 50.18% -138.37% 252.20% -
  Horiz. % 473.90% 113.90% -165.37% -67.32% -135.12% 352.20% 100.00%
EY 5.15 21.39 -14.75 -36.18 -18.04 6.92 24.39 -22.81%
  YoY % -75.92% 245.02% 59.23% -100.55% -360.69% -71.63% -
  Horiz. % 21.12% 87.70% -60.48% -148.34% -73.96% 28.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.77 0.30 0.36 0.38 0.31 0.29 0.30 16.99%
  YoY % 156.67% -16.67% -5.26% 22.58% 6.90% -3.33% -
  Horiz. % 256.67% 100.00% 120.00% 126.67% 103.33% 96.67% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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