Highlights

[BSLCORP] YoY 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?  YoY % Horiz. %

TTM Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 137,136 159,647 163,182 149,624 108,262 98,076 94,882 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 7,247 5,231 -2,707 -12,025 -
  YoY % -68.67% 309.54% -129.81% 38.54% 293.24% 77.49% -
  Horiz. % -11.79% -37.64% 17.96% -60.27% -43.50% 22.51% 100.00%
Tax -800 -3,092 -345 -2,817 -585 -851 667 -
  YoY % 74.13% -796.23% 87.75% -381.54% 31.26% -227.59% -
  Horiz. % -119.94% -463.57% -51.72% -422.34% -87.71% -127.59% 100.00%
NP 618 1,434 -2,505 4,430 4,646 -3,558 -11,358 -
  YoY % -56.90% 157.25% -156.55% -4.65% 230.58% 68.67% -
  Horiz. % -5.44% -12.63% 22.05% -39.00% -40.91% 31.33% 100.00%
NP to SH 371 1,291 -1,106 3,685 4,726 -3,599 -11,418 -
  YoY % -71.26% 216.73% -130.01% -22.03% 231.31% 68.48% -
  Horiz. % -3.25% -11.31% 9.69% -32.27% -41.39% 31.52% 100.00%
Tax Rate 56.42 % 68.32 % - % 38.87 % 11.18 % - % - % -
  YoY % -17.42% 0.00% 0.00% 247.67% 0.00% 0.00% -
  Horiz. % 504.65% 611.09% 0.00% 347.67% 100.00% - -
Total Cost 136,518 158,213 165,687 145,194 103,616 101,634 106,240 4.26%
  YoY % -13.71% -4.51% 14.11% 40.13% 1.95% -4.34% -
  Horiz. % 128.50% 148.92% 155.96% 136.67% 97.53% 95.66% 100.00%
Net Worth 107,265 108,232 110,165 77,312 74,530 66,412 71,595 6.96%
  YoY % -0.89% -1.75% 42.49% 3.73% 12.22% -7.24% -
  Horiz. % 149.82% 151.17% 153.87% 107.99% 104.10% 92.76% 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 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
31/08/20 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 74,530 66,412 71,595 6.96%
  YoY % -0.89% -1.75% 42.49% 3.73% 12.22% -7.24% -
  Horiz. % 149.82% 151.17% 153.87% 107.99% 104.10% 92.76% 100.00%
NOSH 96,636 96,636 96,636 96,640 96,793 96,250 96,750 -0.02%
  YoY % 0.00% 0.00% -0.00% -0.16% 0.56% -0.52% -
  Horiz. % 99.88% 99.88% 99.88% 99.89% 100.04% 99.48% 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 % 2.96 % 4.29 % -3.63 % -11.97 % -
  YoY % -50.00% 158.44% -152.03% -31.00% 218.18% 69.67% -
  Horiz. % -3.76% -7.52% 12.87% -24.73% -35.84% 30.33% 100.00%
ROE 0.35 % 1.19 % -1.00 % 4.77 % 6.34 % -5.42 % -15.95 % -
  YoY % -70.59% 219.00% -120.96% -24.76% 216.97% 66.02% -
  Horiz. % -2.19% -7.46% 6.27% -29.91% -39.75% 33.98% 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 141.91 165.20 168.86 154.83 111.85 101.90 98.07 6.35%
  YoY % -14.10% -2.17% 9.06% 38.43% 9.76% 3.91% -
  Horiz. % 144.70% 168.45% 172.18% 157.88% 114.05% 103.91% 100.00%
EPS 0.38 1.34 -1.14 3.81 4.88 -3.74 -11.80 -
  YoY % -71.64% 217.54% -129.92% -21.93% 230.48% 68.31% -
  Horiz. % -3.22% -11.36% 9.66% -32.29% -41.36% 31.69% 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 -1.13 3.76 4.82 -3.67 -11.65 -
  YoY % -71.21% 216.81% -130.05% -21.99% 231.34% 68.50% -
  Horiz. % -3.26% -11.33% 9.70% -32.27% -41.37% 31.50% 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 0.6777 0.7306 6.96%
  YoY % -0.89% -1.75% 42.49% 3.73% 12.22% -7.24% -
  Horiz. % 149.82% 151.16% 153.86% 107.98% 104.09% 92.76% 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 53.40 21.71 -35.82 13.51 5.12 -4.68 -2.54 -
  YoY % 145.97% 160.61% -365.14% 163.87% 209.40% -84.25% -
  Horiz. % -2,102.36% -854.72% 1,410.24% -531.89% -201.57% 184.25% 100.00%
EY 1.87 4.61 -2.79 7.40 19.53 -21.37 -39.34 -
  YoY % -59.44% 265.23% -137.70% -62.11% 191.39% 45.68% -
  Horiz. % -4.75% -11.72% 7.09% -18.81% -49.64% 54.32% 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 65.12 23.20 -31.45 16.13 4.71 -6.69 -2.37 -
  YoY % 180.69% 173.77% -294.98% 242.46% 170.40% -182.28% -
  Horiz. % -2,747.68% -978.90% 1,327.00% -680.59% -198.73% 282.28% 100.00%
EY 1.54 4.31 -3.18 6.20 21.23 -14.96 -42.15 -
  YoY % -64.27% 235.53% -151.29% -70.80% 241.91% 64.51% -
  Horiz. % -3.65% -10.23% 7.54% -14.71% -50.37% 35.49% 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.
 


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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+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