Highlights

[BSLCORP] YoY TTM Result on 2016-08-31 [#4]

Stock [BSLCORP]: BSL CORP BHD
Announcement Date 27-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2016
Quarter 31-Aug-2016  [#4]
Profit Trend QoQ -     975.19%    YoY -     231.31%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 159,647 163,182 149,624 108,262 98,076 94,882 112,209 6.05%
  YoY % -2.17% 9.06% 38.21% 10.39% 3.37% -15.44% -
  Horiz. % 142.28% 145.43% 133.34% 96.48% 87.40% 84.56% 100.00%
PBT 4,526 -2,160 7,247 5,231 -2,707 -12,025 -4,561 -
  YoY % 309.54% -129.81% 38.54% 293.24% 77.49% -163.65% -
  Horiz. % -99.23% 47.36% -158.89% -114.69% 59.35% 263.65% 100.00%
Tax -3,092 -345 -2,817 -585 -851 667 -249 52.14%
  YoY % -796.23% 87.75% -381.54% 31.26% -227.59% 367.87% -
  Horiz. % 1,241.77% 138.55% 1,131.33% 234.94% 341.77% -267.87% 100.00%
NP 1,434 -2,505 4,430 4,646 -3,558 -11,358 -4,810 -
  YoY % 157.25% -156.55% -4.65% 230.58% 68.67% -136.13% -
  Horiz. % -29.81% 52.08% -92.10% -96.59% 73.97% 236.13% 100.00%
NP to SH 1,291 -1,106 3,685 4,726 -3,599 -11,418 -4,868 -
  YoY % 216.73% -130.01% -22.03% 231.31% 68.48% -134.55% -
  Horiz. % -26.52% 22.72% -75.70% -97.08% 73.93% 234.55% 100.00%
Tax Rate 68.32 % - % 38.87 % 11.18 % - % - % - % -
  YoY % 0.00% 0.00% 247.67% 0.00% 0.00% 0.00% -
  Horiz. % 611.09% 0.00% 347.67% 100.00% - - -
Total Cost 158,213 165,687 145,194 103,616 101,634 106,240 117,019 5.15%
  YoY % -4.51% 14.11% 40.13% 1.95% -4.34% -9.21% -
  Horiz. % 135.20% 141.59% 124.08% 88.55% 86.85% 90.79% 100.00%
Net Worth 108,232 110,165 77,312 74,530 66,412 71,595 80,454 5.06%
  YoY % -1.75% 42.49% 3.73% 12.22% -7.24% -11.01% -
  Horiz. % 134.53% 136.93% 96.09% 92.64% 82.55% 88.99% 100.00%
Dividend
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 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
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 108,232 110,165 77,312 74,530 66,412 71,595 80,454 5.06%
  YoY % -1.75% 42.49% 3.73% 12.22% -7.24% -11.01% -
  Horiz. % 134.53% 136.93% 96.09% 92.64% 82.55% 88.99% 100.00%
NOSH 96,636 96,636 96,640 96,793 96,250 96,750 96,933 -0.05%
  YoY % 0.00% -0.00% -0.16% 0.56% -0.52% -0.19% -
  Horiz. % 99.69% 99.69% 99.70% 99.86% 99.30% 99.81% 100.00%
Ratio Analysis
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin 0.90 % -1.54 % 2.96 % 4.29 % -3.63 % -11.97 % -4.29 % -
  YoY % 158.44% -152.03% -31.00% 218.18% 69.67% -179.02% -
  Horiz. % -20.98% 35.90% -69.00% -100.00% 84.62% 279.02% 100.00%
ROE 1.19 % -1.00 % 4.77 % 6.34 % -5.42 % -15.95 % -6.05 % -
  YoY % 219.00% -120.96% -24.76% 216.97% 66.02% -163.64% -
  Horiz. % -19.67% 16.53% -78.84% -104.79% 89.59% 263.64% 100.00%
Per Share
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 165.20 168.86 154.83 111.85 101.90 98.07 115.76 6.10%
  YoY % -2.17% 9.06% 38.43% 9.76% 3.91% -15.28% -
  Horiz. % 142.71% 145.87% 133.75% 96.62% 88.03% 84.72% 100.00%
EPS 1.34 -1.14 3.81 4.88 -3.74 -11.80 -5.02 -
  YoY % 217.54% -129.92% -21.93% 230.48% 68.31% -135.06% -
  Horiz. % -26.69% 22.71% -75.90% -97.21% 74.50% 235.06% 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 1.1200 1.1400 0.8000 0.7700 0.6900 0.7400 0.8300 5.12%
  YoY % -1.75% 42.50% 3.90% 11.59% -6.76% -10.84% -
  Horiz. % 134.94% 137.35% 96.39% 92.77% 83.13% 89.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 98,000
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 162.91 166.51 152.68 110.47 100.08 96.82 114.50 6.05%
  YoY % -2.16% 9.06% 38.21% 10.38% 3.37% -15.44% -
  Horiz. % 142.28% 145.42% 133.34% 96.48% 87.41% 84.56% 100.00%
EPS 1.32 -1.13 3.76 4.82 -3.67 -11.65 -4.97 -
  YoY % 216.81% -130.05% -21.99% 231.34% 68.50% -134.41% -
  Horiz. % -26.56% 22.74% -75.65% -96.98% 73.84% 234.41% 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 1.1044 1.1241 0.7889 0.7605 0.6777 0.7306 0.8210 5.06%
  YoY % -1.75% 42.49% 3.73% 12.22% -7.24% -11.01% -
  Horiz. % 134.52% 136.92% 96.09% 92.63% 82.55% 88.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.2900 0.4100 0.5150 0.2500 0.1750 0.3000 0.2950 -
P/RPS 0.18 0.24 0.33 0.22 0.17 0.31 0.25 -5.33%
  YoY % -25.00% -27.27% 50.00% 29.41% -45.16% 24.00% -
  Horiz. % 72.00% 96.00% 132.00% 88.00% 68.00% 124.00% 100.00%
P/EPS 21.71 -35.82 13.51 5.12 -4.68 -2.54 -5.87 -
  YoY % 160.61% -365.14% 163.87% 209.40% -84.25% 56.73% -
  Horiz. % -369.85% 610.22% -230.15% -87.22% 79.73% 43.27% 100.00%
EY 4.61 -2.79 7.40 19.53 -21.37 -39.34 -17.02 -
  YoY % 265.23% -137.70% -62.11% 191.39% 45.68% -131.14% -
  Horiz. % -27.09% 16.39% -43.48% -114.75% 125.56% 231.14% 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 0.26 0.36 0.64 0.32 0.25 0.41 0.36 -5.28%
  YoY % -27.78% -43.75% 100.00% 28.00% -39.02% 13.89% -
  Horiz. % 72.22% 100.00% 177.78% 88.89% 69.44% 113.89% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 09/10/19 11/10/18 26/10/17 27/10/16 27/10/15 28/10/14 25/10/13 -
Price 0.3100 0.3600 0.6150 0.2300 0.2500 0.2800 0.2550 -
P/RPS 0.19 0.21 0.40 0.21 0.25 0.29 0.22 -2.41%
  YoY % -9.52% -47.50% 90.48% -16.00% -13.79% 31.82% -
  Horiz. % 86.36% 95.45% 181.82% 95.45% 113.64% 131.82% 100.00%
P/EPS 23.20 -31.45 16.13 4.71 -6.69 -2.37 -5.08 -
  YoY % 173.77% -294.98% 242.46% 170.40% -182.28% 53.35% -
  Horiz. % -456.69% 619.09% -317.52% -92.72% 131.69% 46.65% 100.00%
EY 4.31 -3.18 6.20 21.23 -14.96 -42.15 -19.69 -
  YoY % 235.53% -151.29% -70.80% 241.91% 64.51% -114.07% -
  Horiz. % -21.89% 16.15% -31.49% -107.82% 75.98% 214.07% 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 0.28 0.32 0.77 0.30 0.36 0.38 0.31 -1.68%
  YoY % -12.50% -58.44% 156.67% -16.67% -5.26% 22.58% -
  Horiz. % 90.32% 103.23% 248.39% 96.77% 116.13% 122.58% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

338  385  599  1169 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.30+0.025 
 PNEPCB 0.36-0.02 
 KTG 0.270.00 
 PA 0.1750.00 
 QES 0.365+0.01 
 MESTRON 0.23+0.015 
 SAMAIDEN 1.90+0.22 
 JAKS 0.69+0.02 
 HSI-HDT 0.075-0.04 

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