Highlights

[BSLCORP] QoQ Annualized Quarter Result on 2018-11-30 [#1]

Stock [BSLCORP]: BSL CORP BHD
Announcement Date 28-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 30-Nov-2018  [#1]
Profit Trend QoQ -     666.03%    YoY -     4,200.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 164,848 163,181 160,133 161,132 163,120 149,624 139,060 12.00%
  QoQ % 1.02% 1.90% -0.62% -1.22% 9.02% 7.60% -
  Horiz. % 118.54% 117.35% 115.15% 115.87% 117.30% 107.60% 100.00%
PBT 9,068 -2,160 140 750 348 7,081 6,152 29.49%
  QoQ % 519.81% -1,642.86% -81.33% 115.52% -95.09% 15.10% -
  Horiz. % 147.40% -35.11% 2.28% 12.19% 5.66% 115.10% 100.00%
Tax -1,708 -345 -1,738 -1,932 -1,272 -2,817 -1,317 18.88%
  QoQ % -395.07% 80.16% 10.01% -51.89% 54.85% -113.84% -
  Horiz. % 129.66% 26.19% 131.98% 146.66% 96.56% 213.84% 100.00%
NP 7,360 -2,505 -1,598 -1,182 -924 4,264 4,834 32.30%
  QoQ % 393.81% -56.69% -35.25% -27.92% -121.67% -11.80% -
  Horiz. % 152.23% -51.81% -33.07% -24.45% -19.11% 88.20% 100.00%
NP to SH 6,232 -1,101 -709 -406 -152 3,059 2,890 66.81%
  QoQ % 666.03% -55.22% -74.71% -167.11% -104.97% 5.82% -
  Horiz. % 215.59% -38.09% -24.54% -14.05% -5.26% 105.82% 100.00%
Tax Rate 18.84 % - % 1,241.90 % 257.60 % 365.52 % 39.78 % 21.41 % -8.16%
  QoQ % 0.00% 0.00% 382.10% -29.53% 818.85% 85.80% -
  Horiz. % 88.00% 0.00% 5,800.56% 1,203.18% 1,707.24% 185.80% 100.00%
Total Cost 157,488 165,686 161,731 162,314 164,044 145,360 134,225 11.23%
  QoQ % -4.95% 2.44% -0.36% -1.05% 12.85% 8.30% -
  Horiz. % 117.33% 123.44% 120.49% 120.93% 122.22% 108.30% 100.00%
Net Worth 112,097 110,165 77,308 77,308 77,308 77,312 76,405 29.09%
  QoQ % 1.75% 42.50% 0.00% 0.00% -0.00% 1.19% -
  Horiz. % 146.71% 144.18% 101.18% 101.18% 101.18% 101.19% 100.00%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 112,097 110,165 77,308 77,308 77,308 77,312 76,405 29.09%
  QoQ % 1.75% 42.50% 0.00% 0.00% -0.00% 1.19% -
  Horiz. % 146.71% 144.18% 101.18% 101.18% 101.18% 101.19% 100.00%
NOSH 96,636 96,636 96,636 96,636 96,636 96,640 96,716 -0.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.00% -0.08% -
  Horiz. % 99.92% 99.92% 99.92% 99.92% 99.92% 99.92% 100.00%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 4.46 % -1.54 % -1.00 % -0.73 % -0.57 % 2.85 % 3.48 % 17.97%
  QoQ % 389.61% -54.00% -36.99% -28.07% -120.00% -18.10% -
  Horiz. % 128.16% -44.25% -28.74% -20.98% -16.38% 81.90% 100.00%
ROE 5.56 % -1.00 % -0.92 % -0.53 % -0.20 % 3.96 % 3.78 % 29.31%
  QoQ % 656.00% -8.70% -73.58% -165.00% -105.05% 4.76% -
  Horiz. % 147.09% -26.46% -24.34% -14.02% -5.29% 104.76% 100.00%
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 170.59 168.86 165.71 166.74 168.80 154.83 143.78 12.06%
  QoQ % 1.02% 1.90% -0.62% -1.22% 9.02% 7.69% -
  Horiz. % 118.65% 117.44% 115.25% 115.97% 117.40% 107.69% 100.00%
EPS 6.44 -1.14 -0.73 -0.34 -0.16 3.17 2.99 66.70%
  QoQ % 664.91% -56.16% -114.71% -112.50% -105.05% 6.02% -
  Horiz. % 215.38% -38.13% -24.41% -11.37% -5.35% 106.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1600 1.1400 0.8000 0.8000 0.8000 0.8000 0.7900 29.16%
  QoQ % 1.75% 42.50% 0.00% 0.00% 0.00% 1.27% -
  Horiz. % 146.84% 144.30% 101.27% 101.27% 101.27% 101.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 96,770
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 168.21 166.51 163.40 164.42 166.45 152.68 141.90 12.00%
  QoQ % 1.02% 1.90% -0.62% -1.22% 9.02% 7.60% -
  Horiz. % 118.54% 117.34% 115.15% 115.87% 117.30% 107.60% 100.00%
EPS 6.36 -1.12 -0.72 -0.41 -0.16 3.12 2.95 66.81%
  QoQ % 667.86% -55.56% -75.61% -156.25% -105.13% 5.76% -
  Horiz. % 215.59% -37.97% -24.41% -13.90% -5.42% 105.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1439 1.1241 0.7889 0.7889 0.7889 0.7889 0.7796 29.10%
  QoQ % 1.76% 42.49% 0.00% 0.00% 0.00% 1.19% -
  Horiz. % 146.73% 144.19% 101.19% 101.19% 101.19% 101.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.3200 0.4100 0.5700 0.6150 0.6950 0.5150 0.5050 -
P/RPS 0.19 0.24 0.34 0.37 0.41 0.33 0.35 -33.43%
  QoQ % -20.83% -29.41% -8.11% -9.76% 24.24% -5.71% -
  Horiz. % 54.29% 68.57% 97.14% 105.71% 117.14% 94.29% 100.00%
P/EPS 4.96 -35.99 -77.65 -146.38 -441.86 16.27 16.90 -55.80%
  QoQ % 113.78% 53.65% 46.95% 66.87% -2,815.80% -3.73% -
  Horiz. % 29.35% -212.96% -459.47% -866.15% -2,614.56% 96.27% 100.00%
EY 20.15 -2.78 -1.29 -0.68 -0.23 6.15 5.92 126.11%
  QoQ % 824.82% -115.50% -89.71% -195.65% -103.74% 3.89% -
  Horiz. % 340.37% -46.96% -21.79% -11.49% -3.89% 103.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.28 0.36 0.71 0.77 0.87 0.64 0.64 -42.34%
  QoQ % -22.22% -49.30% -7.79% -11.49% 35.94% 0.00% -
  Horiz. % 43.75% 56.25% 110.94% 120.31% 135.94% 100.00% 100.00%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 28/01/19 11/10/18 19/07/18 19/04/18 26/01/18 26/10/17 27/07/17 -
Price 0.3000 0.3600 0.4650 0.5400 0.6800 0.6150 0.5250 -
P/RPS 0.18 0.21 0.28 0.32 0.40 0.40 0.37 -38.12%
  QoQ % -14.29% -25.00% -12.50% -20.00% 0.00% 8.11% -
  Horiz. % 48.65% 56.76% 75.68% 86.49% 108.11% 108.11% 100.00%
P/EPS 4.65 -31.60 -63.35 -128.53 -432.32 19.43 17.57 -58.75%
  QoQ % 114.72% 50.12% 50.71% 70.27% -2,325.01% 10.59% -
  Horiz. % 26.47% -179.85% -360.56% -731.53% -2,460.56% 110.59% 100.00%
EY 21.50 -3.16 -1.58 -0.78 -0.23 5.15 5.69 142.40%
  QoQ % 780.38% -100.00% -102.56% -239.13% -104.47% -9.49% -
  Horiz. % 377.86% -55.54% -27.77% -13.71% -4.04% 90.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.26 0.32 0.58 0.68 0.85 0.77 0.66 -46.23%
  QoQ % -18.75% -44.83% -14.71% -20.00% 10.39% 16.67% -
  Horiz. % 39.39% 48.48% 87.88% 103.03% 128.79% 116.67% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers