Highlights

[BSLCORP] QoQ TTM 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 -     144.30%    YoY -     -84.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 159,104 163,614 163,182 165,430 164,852 160,810 149,624 4.19%
  QoQ % -2.76% 0.26% -1.36% 0.35% 2.51% 7.48% -
  Horiz. % 106.34% 109.35% 109.06% 110.56% 110.18% 107.48% 100.00%
PBT -1,024 20 -2,160 2,572 4,182 6,411 7,247 -
  QoQ % -5,220.00% 100.93% -183.98% -38.50% -34.77% -11.54% -
  Horiz. % -14.13% 0.28% -29.81% 35.49% 57.71% 88.46% 100.00%
Tax -104 -454 -345 -3,133 -3,010 -2,970 -2,817 -88.98%
  QoQ % 77.09% -31.59% 88.99% -4.09% -1.35% -5.43% -
  Horiz. % 3.69% 16.12% 12.25% 111.22% 106.85% 105.43% 100.00%
NP -1,128 -434 -2,505 -561 1,172 3,441 4,430 -
  QoQ % -159.91% 82.67% -346.52% -147.87% -65.94% -22.33% -
  Horiz. % -25.46% -9.80% -56.55% -12.66% 26.46% 77.67% 100.00%
NP to SH -150 490 -1,106 360 1,873 3,130 3,685 -
  QoQ % -130.61% 144.30% -407.22% -80.78% -40.16% -15.06% -
  Horiz. % -4.07% 13.30% -30.01% 9.77% 50.83% 84.94% 100.00%
Tax Rate - % 2,270.00 % - % 121.81 % 71.98 % 46.33 % 38.87 % -
  QoQ % 0.00% 0.00% 0.00% 69.23% 55.36% 19.19% -
  Horiz. % 0.00% 5,839.98% 0.00% 313.38% 185.18% 119.19% 100.00%
Total Cost 160,232 164,048 165,687 165,991 163,680 157,369 145,194 6.81%
  QoQ % -2.33% -0.99% -0.18% 1.41% 4.01% 8.39% -
  Horiz. % 110.36% 112.99% 114.11% 114.32% 112.73% 108.39% 100.00%
Net Worth 111,131 112,097 110,165 77,308 77,308 77,308 77,312 27.45%
  QoQ % -0.86% 1.75% 42.50% 0.00% 0.00% -0.00% -
  Horiz. % 143.74% 144.99% 142.49% 100.00% 100.00% 100.00% 100.00%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div 0 0 0 0 0 0 0 -
  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
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 111,131 112,097 110,165 77,308 77,308 77,308 77,312 27.45%
  QoQ % -0.86% 1.75% 42.50% 0.00% 0.00% -0.00% -
  Horiz. % 143.74% 144.99% 142.49% 100.00% 100.00% 100.00% 100.00%
NOSH 96,636 96,636 96,636 96,636 96,636 96,636 96,640 -0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin -0.71 % -0.27 % -1.54 % -0.34 % 0.71 % 2.14 % 2.96 % -
  QoQ % -162.96% 82.47% -352.94% -147.89% -66.82% -27.70% -
  Horiz. % -23.99% -9.12% -52.03% -11.49% 23.99% 72.30% 100.00%
ROE -0.13 % 0.44 % -1.00 % 0.47 % 2.42 % 4.05 % 4.77 % -
  QoQ % -129.55% 144.00% -312.77% -80.58% -40.25% -15.09% -
  Horiz. % -2.73% 9.22% -20.96% 9.85% 50.73% 84.91% 100.00%
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 164.64 169.31 168.86 171.19 170.59 166.41 154.83 4.19%
  QoQ % -2.76% 0.27% -1.36% 0.35% 2.51% 7.48% -
  Horiz. % 106.34% 109.35% 109.06% 110.57% 110.18% 107.48% 100.00%
EPS -0.16 0.51 -1.14 0.37 1.94 3.24 3.81 -
  QoQ % -131.37% 144.74% -408.11% -80.93% -40.12% -14.96% -
  Horiz. % -4.20% 13.39% -29.92% 9.71% 50.92% 85.04% 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 1.1500 1.1600 1.1400 0.8000 0.8000 0.8000 0.8000 27.46%
  QoQ % -0.86% 1.75% 42.50% 0.00% 0.00% 0.00% -
  Horiz. % 143.75% 145.00% 142.50% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 96,987
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 162.35 166.95 166.51 168.81 168.22 164.09 152.68 4.19%
  QoQ % -2.76% 0.26% -1.36% 0.35% 2.52% 7.47% -
  Horiz. % 106.33% 109.35% 109.06% 110.56% 110.18% 107.47% 100.00%
EPS -0.15 0.50 -1.13 0.37 1.91 3.19 3.76 -
  QoQ % -130.00% 144.25% -405.41% -80.63% -40.13% -15.16% -
  Horiz. % -3.99% 13.30% -30.05% 9.84% 50.80% 84.84% 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 1.1340 1.1439 1.1241 0.7889 0.7889 0.7889 0.7889 27.45%
  QoQ % -0.87% 1.76% 42.49% 0.00% 0.00% 0.00% -
  Horiz. % 143.74% 145.00% 142.49% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.3900 0.3200 0.4100 0.5700 0.6150 0.6950 0.5150 -
P/RPS 0.24 0.19 0.24 0.33 0.36 0.42 0.33 -19.18%
  QoQ % 26.32% -20.83% -27.27% -8.33% -14.29% 27.27% -
  Horiz. % 72.73% 57.58% 72.73% 100.00% 109.09% 127.27% 100.00%
P/EPS -251.25 63.11 -35.82 153.01 31.73 21.46 13.51 -
  QoQ % -498.11% 276.19% -123.41% 382.23% 47.86% 58.85% -
  Horiz. % -1,859.73% 467.14% -265.14% 1,132.57% 234.86% 158.85% 100.00%
EY -0.40 1.58 -2.79 0.65 3.15 4.66 7.40 -
  QoQ % -125.32% 156.63% -529.23% -79.37% -32.40% -37.03% -
  Horiz. % -5.41% 21.35% -37.70% 8.78% 42.57% 62.97% 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 0.34 0.28 0.36 0.71 0.77 0.87 0.64 -34.48%
  QoQ % 21.43% -22.22% -49.30% -7.79% -11.49% 35.94% -
  Horiz. % 53.12% 43.75% 56.25% 110.94% 120.31% 135.94% 100.00%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 24/04/19 28/01/19 11/10/18 19/07/18 19/04/18 26/01/18 26/10/17 -
Price 0.3250 0.3000 0.3600 0.4650 0.5400 0.6800 0.6150 -
P/RPS 0.20 0.18 0.21 0.27 0.32 0.41 0.40 -37.08%
  QoQ % 11.11% -14.29% -22.22% -15.62% -21.95% 2.50% -
  Horiz. % 50.00% 45.00% 52.50% 67.50% 80.00% 102.50% 100.00%
P/EPS -209.38 59.16 -31.45 124.82 27.86 20.99 16.13 -
  QoQ % -453.92% 288.11% -125.20% 348.03% 32.73% 30.13% -
  Horiz. % -1,298.08% 366.77% -194.98% 773.84% 172.72% 130.13% 100.00%
EY -0.48 1.69 -3.18 0.80 3.59 4.76 6.20 -
  QoQ % -128.40% 153.14% -497.50% -77.72% -24.58% -23.23% -
  Horiz. % -7.74% 27.26% -51.29% 12.90% 57.90% 76.77% 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 0.26 0.32 0.58 0.68 0.85 0.77 -49.15%
  QoQ % 7.69% -18.75% -44.83% -14.71% -20.00% 10.39% -
  Horiz. % 36.36% 33.77% 41.56% 75.32% 88.31% 110.39% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers