[BSLCORP] YoY TTM Result on 2014-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM 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 94,882 112,209 146,534 181,519 -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 7,247 5,231 -2,707 -12,025 -4,561 3,509 6,998 0.58% YoY % 38.54% 293.24% 77.49% -163.65% -229.98% -49.86% - Horiz. % 103.56% 74.75% -38.68% -171.83% -65.18% 50.14% 100.00%
Tax -2,817 -585 -851 667 -249 -1,705 -354 41.25% YoY % -381.54% 31.26% -227.59% 367.87% 85.40% -381.64% - Horiz. % 795.76% 165.25% 240.40% -188.42% 70.34% 481.64% 100.00%
NP 4,430 4,646 -3,558 -11,358 -4,810 1,804 6,644 -6.53% YoY % -4.65% 230.58% 68.67% -136.13% -366.63% -72.85% - Horiz. % 66.68% 69.93% -53.55% -170.95% -72.40% 27.15% 100.00%
NP to SH 3,685 4,726 -3,599 -11,418 -4,868 1,764 5,927 -7.61% YoY % -22.03% 231.31% 68.48% -134.55% -375.96% -70.24% - Horiz. % 62.17% 79.74% -60.72% -192.64% -82.13% 29.76% 100.00%
Tax Rate 38.87 % 11.18 % - % - % - % 48.59 % 5.06 % 40.42% YoY % 247.67% 0.00% 0.00% 0.00% 0.00% 860.28% - Horiz. % 768.18% 220.95% 0.00% 0.00% 0.00% 960.28% 100.00%
Total Cost 145,194 103,616 101,634 106,240 117,019 144,730 174,875 -3.05% YoY % 40.13% 1.95% -4.34% -9.21% -19.15% -17.24% - Horiz. % 83.03% 59.25% 58.12% 60.75% 66.92% 82.76% 100.00%
Net Worth 77,312 74,530 66,412 71,595 80,454 89,084 84,142 -1.40% YoY % 3.73% 12.22% -7.24% -11.01% -9.69% 5.87% - Horiz. % 91.88% 88.58% 78.93% 85.09% 95.62% 105.87% 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 0 0 0 0 0 0 0 - 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 74,530 66,412 71,595 80,454 89,084 84,142 -1.40% YoY % 3.73% 12.22% -7.24% -11.01% -9.69% 5.87% - Horiz. % 91.88% 88.58% 78.93% 85.09% 95.62% 105.87% 100.00%
NOSH 96,640 96,793 96,250 96,750 96,933 97,894 97,840 -0.21% YoY % -0.16% 0.56% -0.52% -0.19% -0.98% 0.06% - Horiz. % 98.77% 98.93% 98.37% 98.89% 99.07% 100.06% 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 2.96 % 4.29 % -3.63 % -11.97 % -4.29 % 1.23 % 3.66 % -3.47% YoY % -31.00% 218.18% 69.67% -179.02% -448.78% -66.39% - Horiz. % 80.87% 117.21% -99.18% -327.05% -117.21% 33.61% 100.00%
ROE 4.77 % 6.34 % -5.42 % -15.95 % -6.05 % 1.98 % 7.04 % -6.28% YoY % -24.76% 216.97% 66.02% -163.64% -405.56% -71.88% - Horiz. % 67.76% 90.06% -76.99% -226.56% -85.94% 28.12% 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 154.83 111.85 101.90 98.07 115.76 149.69 185.53 -2.97% YoY % 38.43% 9.76% 3.91% -15.28% -22.67% -19.32% - Horiz. % 83.45% 60.29% 54.92% 52.86% 62.39% 80.68% 100.00%
EPS 3.81 4.88 -3.74 -11.80 -5.02 1.80 6.06 -7.44% YoY % -21.93% 230.48% 68.31% -135.06% -378.89% -70.30% - Horiz. % 62.87% 80.53% -61.72% -194.72% -82.84% 29.70% 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 3.76 4.82 -3.67 -11.65 -4.97 1.80 6.05 -7.61% YoY % -21.99% 231.34% 68.50% -134.41% -376.11% -70.25% - Horiz. % 62.15% 79.67% -60.66% -192.56% -82.15% 29.75% 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 0.6777 0.7306 0.8210 0.9090 0.8586 -1.40% YoY % 3.73% 12.22% -7.24% -11.01% -9.68% 5.87% - Horiz. % 91.88% 88.57% 78.93% 85.09% 95.62% 105.87% 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 0.25 0.17 0.16 12.81% YoY % 50.00% 29.41% -45.16% 24.00% 47.06% 6.25% - Horiz. % 206.25% 137.50% 106.25% 193.75% 156.25% 106.25% 100.00%
P/EPS 13.51 5.12 -4.68 -2.54 -5.87 14.43 4.79 18.85% YoY % 163.87% 209.40% -84.25% 56.73% -140.68% 201.25% - Horiz. % 282.05% 106.89% -97.70% -53.03% -122.55% 301.25% 100.00%
EY 7.40 19.53 -21.37 -39.34 -17.02 6.93 20.89 -15.87% YoY % -62.11% 191.39% 45.68% -131.14% -345.60% -66.83% - Horiz. % 35.42% 93.49% -102.30% -188.32% -81.47% 33.17% 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 16.13 4.71 -6.69 -2.37 -5.08 14.43 4.29 24.67% YoY % 242.46% 170.40% -182.28% 53.35% -135.20% 236.36% - Horiz. % 375.99% 109.79% -155.94% -55.24% -118.41% 336.36% 100.00%
EY 6.20 21.23 -14.96 -42.15 -19.69 6.93 23.30 -19.78% YoY % -70.80% 241.91% 64.51% -114.07% -384.13% -70.26% - Horiz. % 26.61% 91.12% -64.21% -180.90% -84.51% 29.74% 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.
Comment
BSL CORP- Fourth Quarter Result for the financial period ended 31 August 2014.pdf 
