[BSLCORP] YoY Cumulative Quarter Result on 2019-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 137,136 159,647 163,181 149,624 108,262 98,076 94,883 6.33% YoY % -14.10% -2.17% 9.06% 38.21% 10.39% 3.37% - Horiz. % 144.53% 168.26% 171.98% 157.69% 114.10% 103.37% 100.00%
PBT 1,418 4,526 -2,160 7,081 5,183 -2,676 -10,409 - YoY % -68.67% 309.54% -130.50% 36.62% 293.68% 74.29% - Horiz. % -13.62% -43.48% 20.75% -68.03% -49.79% 25.71% 100.00%
Tax -801 -3,093 -345 -2,817 -585 -852 667 - YoY % 74.10% -796.52% 87.75% -381.54% 31.34% -227.74% - Horiz. % -120.09% -463.72% -51.72% -422.34% -87.71% -127.74% 100.00%
NP 617 1,433 -2,505 4,264 4,598 -3,528 -9,742 - YoY % -56.94% 157.21% -158.75% -7.26% 230.33% 63.79% - Horiz. % -6.33% -14.71% 25.71% -43.77% -47.20% 36.21% 100.00%
NP to SH 370 1,290 -1,101 3,059 4,762 -3,568 -9,802 - YoY % -71.32% 217.17% -135.99% -35.76% 233.46% 63.60% - Horiz. % -3.77% -13.16% 11.23% -31.21% -48.58% 36.40% 100.00%
Tax Rate 56.49 % 68.34 % - % 39.78 % 11.29 % - % - % - YoY % -17.34% 0.00% 0.00% 252.35% 0.00% 0.00% - Horiz. % 500.35% 605.31% 0.00% 352.35% 100.00% - -
Total Cost 136,519 158,214 165,686 145,360 103,664 101,604 104,625 4.53% YoY % -13.71% -4.51% 13.98% 40.22% 2.03% -2.89% - Horiz. % 130.48% 151.22% 158.36% 138.93% 99.08% 97.11% 100.00%
Net Worth 107,265 108,232 110,165 77,312 74,527 66,756 71,603 6.96% YoY % -0.89% -1.75% 42.49% 3.74% 11.64% -6.77% - Horiz. % 149.80% 151.15% 153.85% 107.97% 104.08% 93.23% 100.00%
Dividend 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 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 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 107,265 108,232 110,165 77,312 74,527 66,756 71,603 6.96% YoY % -0.89% -1.75% 42.49% 3.74% 11.64% -6.77% - Horiz. % 149.80% 151.15% 153.85% 107.97% 104.08% 93.23% 100.00%
NOSH 96,636 96,636 96,636 96,640 96,788 96,748 96,762 -0.02% YoY % 0.00% 0.00% -0.00% -0.15% 0.04% -0.01% - Horiz. % 99.87% 99.87% 99.87% 99.87% 100.03% 99.99% 100.00%
Ratio Analysis 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 0.45 % 0.90 % -1.54 % 2.85 % 4.25 % -3.60 % -10.27 % - YoY % -50.00% 158.44% -154.04% -32.94% 218.06% 64.95% - Horiz. % -4.38% -8.76% 15.00% -27.75% -41.38% 35.05% 100.00%
ROE 0.34 % 1.19 % -1.00 % 3.96 % 6.39 % -5.34 % -13.69 % - YoY % -71.43% 219.00% -125.25% -38.03% 219.66% 60.99% - Horiz. % -2.48% -8.69% 7.30% -28.93% -46.68% 39.01% 100.00%
Per Share 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 141.91 165.20 168.86 154.83 111.85 101.37 98.06 6.35% YoY % -14.10% -2.17% 9.06% 38.43% 10.34% 3.38% - Horiz. % 144.72% 168.47% 172.20% 157.89% 114.06% 103.38% 100.00%
EPS 0.38 1.33 -1.14 3.17 4.92 -3.69 -10.13 - YoY % -71.43% 216.67% -135.96% -35.57% 233.33% 63.57% - Horiz. % -3.75% -13.13% 11.25% -31.29% -48.57% 36.43% 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 1.1100 1.1200 1.1400 0.8000 0.7700 0.6900 0.7400 6.98% YoY % -0.89% -1.75% 42.50% 3.90% 11.59% -6.76% - Horiz. % 150.00% 151.35% 154.05% 108.11% 104.05% 93.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 98,000 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 139.93 162.91 166.51 152.68 110.47 100.08 96.82 6.32% YoY % -14.11% -2.16% 9.06% 38.21% 10.38% 3.37% - Horiz. % 144.53% 168.26% 171.98% 157.69% 114.10% 103.37% 100.00%
EPS 0.38 1.32 -1.12 3.12 4.86 -3.64 -10.00 - YoY % -71.21% 217.86% -135.90% -35.80% 233.52% 63.60% - Horiz. % -3.80% -13.20% 11.20% -31.20% -48.60% 36.40% 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 1.0946 1.1044 1.1241 0.7889 0.7605 0.6812 0.7307 6.96% YoY % -0.89% -1.75% 42.49% 3.73% 11.64% -6.77% - Horiz. % 149.80% 151.14% 153.84% 107.96% 104.08% 93.23% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.2050 0.2900 0.4100 0.5150 0.2500 0.1750 0.3000 -
P/RPS 0.14 0.18 0.24 0.33 0.22 0.17 0.31 -12.40% YoY % -22.22% -25.00% -27.27% 50.00% 29.41% -45.16% - Horiz. % 45.16% 58.06% 77.42% 106.45% 70.97% 54.84% 100.00%
P/EPS 53.54 21.72 -35.99 16.27 5.08 -4.75 -2.96 - YoY % 146.50% 160.35% -321.20% 220.28% 206.95% -60.47% - Horiz. % -1,808.78% -733.78% 1,215.88% -549.66% -171.62% 160.47% 100.00%
EY 1.87 4.60 -2.78 6.15 19.68 -21.07 -33.77 - YoY % -59.35% 265.47% -145.20% -68.75% 193.40% 37.61% - Horiz. % -5.54% -13.62% 8.23% -18.21% -58.28% 62.39% 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 0.18 0.26 0.36 0.64 0.32 0.25 0.41 -12.81% YoY % -30.77% -27.78% -43.75% 100.00% 28.00% -39.02% - Horiz. % 43.90% 63.41% 87.80% 156.10% 78.05% 60.98% 100.00%
Price Multiplier on Announcement Date 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 26/10/20 09/10/19 11/10/18 26/10/17 27/10/16 27/10/15 28/10/14 -
Price 0.2500 0.3100 0.3600 0.6150 0.2300 0.2500 0.2800 -
P/RPS 0.18 0.19 0.21 0.40 0.21 0.25 0.29 -7.63% YoY % -5.26% -9.52% -47.50% 90.48% -16.00% -13.79% - Horiz. % 62.07% 65.52% 72.41% 137.93% 72.41% 86.21% 100.00%
P/EPS 65.29 23.22 -31.60 19.43 4.67 -6.78 -2.76 - YoY % 181.18% 173.48% -262.64% 316.06% 168.88% -145.65% - Horiz. % -2,365.58% -841.30% 1,144.93% -703.99% -169.20% 245.65% 100.00%
EY 1.53 4.31 -3.16 5.15 21.39 -14.75 -36.18 - YoY % -64.50% 236.39% -161.36% -75.92% 245.02% 59.23% - Horiz. % -4.23% -11.91% 8.73% -14.23% -59.12% 40.77% 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 0.23 0.28 0.32 0.77 0.30 0.36 0.38 -8.02% YoY % -17.86% -12.50% -58.44% 156.67% -16.67% -5.26% - Horiz. % 60.53% 73.68% 84.21% 202.63% 78.95% 94.74% 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 Corporation Berhad-4th Quarter Results Ended 31.08.2019.pdf 
