Highlights

[BSLCORP] YoY Annualized Quarter Result on 2014-11-30 [#1]

Stock [BSLCORP]: BSL CORP BHD
Announcement Date 27-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2015
Quarter 30-Nov-2014  [#1]
Profit Trend QoQ -     7.90%    YoY -     -13.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 163,120 118,376 104,912 95,772 93,384 129,356 192,316 -2.70%
  YoY % 37.80% 12.83% 9.54% 2.56% -27.81% -32.74% -
  Horiz. % 84.82% 61.55% 54.55% 49.80% 48.56% 67.26% 100.00%
PBT 348 3,692 1,244 -8,916 -7,784 2,024 14,092 -46.01%
  YoY % -90.57% 196.78% 113.95% -14.54% -484.58% -85.64% -
  Horiz. % 2.47% 26.20% 8.83% -63.27% -55.24% 14.36% 100.00%
Tax -1,272 -660 -360 -56 -68 -200 -1,860 -6.13%
  YoY % -92.73% -83.33% -542.86% 17.65% 66.00% 89.25% -
  Horiz. % 68.39% 35.48% 19.35% 3.01% 3.66% 10.75% 100.00%
NP -924 3,032 884 -8,972 -7,852 1,824 12,232 -
  YoY % -130.47% 242.99% 109.85% -14.26% -530.48% -85.09% -
  Horiz. % -7.55% 24.79% 7.23% -73.35% -64.19% 14.91% 100.00%
NP to SH -152 2,068 1,108 -9,028 -7,952 1,768 12,232 -
  YoY % -107.35% 86.64% 112.27% -13.53% -549.77% -85.55% -
  Horiz. % -1.24% 16.91% 9.06% -73.81% -65.01% 14.45% 100.00%
Tax Rate 365.52 % 17.88 % 28.94 % - % - % 9.88 % 13.20 % 73.85%
  YoY % 1,944.30% -38.22% 0.00% 0.00% 0.00% -25.15% -
  Horiz. % 2,769.09% 135.45% 219.24% 0.00% 0.00% 74.85% 100.00%
Total Cost 164,044 115,344 104,028 104,744 101,236 127,532 180,084 -1.54%
  YoY % 42.22% 10.88% -0.68% 3.47% -20.62% -29.18% -
  Horiz. % 91.09% 64.05% 57.77% 58.16% 56.22% 70.82% 100.00%
Net Worth 77,308 74,471 65,906 68,775 78,550 84,556 87,231 -1.99%
  YoY % 3.81% 12.99% -4.17% -12.44% -7.10% -3.07% -
  Horiz. % 88.62% 85.37% 75.55% 78.84% 90.05% 96.93% 100.00%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div - - - - - - - -
  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
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 77,308 74,471 65,906 68,775 78,550 84,556 87,231 -1.99%
  YoY % 3.81% 12.99% -4.17% -12.44% -7.10% -3.07% -
  Horiz. % 88.62% 85.37% 75.55% 78.84% 90.05% 96.93% 100.00%
NOSH 96,636 96,716 95,517 96,866 96,975 96,086 98,012 -0.24%
  YoY % -0.08% 1.26% -1.39% -0.11% 0.92% -1.96% -
  Horiz. % 98.60% 98.68% 97.45% 98.83% 98.94% 98.04% 100.00%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin -0.57 % 2.56 % 0.84 % -9.37 % -8.41 % 1.41 % 6.36 % -
  YoY % -122.27% 204.76% 108.96% -11.41% -696.45% -77.83% -
  Horiz. % -8.96% 40.25% 13.21% -147.33% -132.23% 22.17% 100.00%
ROE -0.20 % 2.78 % 1.68 % -13.13 % -10.12 % 2.09 % 14.02 % -
  YoY % -107.19% 65.48% 112.80% -29.74% -584.21% -85.09% -
  Horiz. % -1.43% 19.83% 11.98% -93.65% -72.18% 14.91% 100.00%
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 168.80 122.40 109.84 98.87 96.30 134.62 196.22 -2.48%
  YoY % 37.91% 11.43% 11.10% 2.67% -28.47% -31.39% -
  Horiz. % 86.03% 62.38% 55.98% 50.39% 49.08% 68.61% 100.00%
EPS -0.16 2.12 1.16 -9.32 -8.20 1.84 12.48 -
  YoY % -107.55% 82.76% 112.45% -13.66% -545.65% -85.26% -
  Horiz. % -1.28% 16.99% 9.29% -74.68% -65.71% 14.74% 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 0.7100 0.8100 0.8800 0.8900 -1.76%
  YoY % 3.90% 11.59% -2.82% -12.35% -7.95% -1.12% -
  Horiz. % 89.89% 86.52% 77.53% 79.78% 91.01% 98.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 96,987
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 166.45 120.79 107.05 97.73 95.29 132.00 196.24 -2.70%
  YoY % 37.80% 12.84% 9.54% 2.56% -27.81% -32.74% -
  Horiz. % 84.82% 61.55% 54.55% 49.80% 48.56% 67.26% 100.00%
EPS -0.16 2.11 1.13 -9.21 -8.11 1.80 12.48 -
  YoY % -107.58% 86.73% 112.27% -13.56% -550.56% -85.58% -
  Horiz. % -1.28% 16.91% 9.05% -73.80% -64.98% 14.42% 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 0.7599 0.6725 0.7018 0.8015 0.8628 0.8901 -1.99%
  YoY % 3.82% 13.00% -4.17% -12.44% -7.10% -3.07% -
  Horiz. % 88.63% 85.37% 75.55% 78.85% 90.05% 96.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 0.6950 0.3000 0.2050 0.2750 0.2500 0.2600 0.3100 -
P/RPS 0.41 0.25 0.19 0.28 0.26 0.19 0.16 16.96%
  YoY % 64.00% 31.58% -32.14% 7.69% 36.84% 18.75% -
  Horiz. % 256.25% 156.25% 118.75% 175.00% 162.50% 118.75% 100.00%
P/EPS -441.86 14.03 17.67 -2.95 -3.05 14.13 2.48 -
  YoY % -3,249.39% -20.60% 698.98% 3.28% -121.59% 469.76% -
  Horiz. % -17,816.93% 565.73% 712.50% -118.95% -122.98% 569.76% 100.00%
EY -0.23 7.13 5.66 -33.89 -32.80 7.08 40.26 -
  YoY % -103.23% 25.97% 116.70% -3.32% -563.28% -82.41% -
  Horiz. % -0.57% 17.71% 14.06% -84.18% -81.47% 17.59% 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 0.87 0.39 0.30 0.39 0.31 0.30 0.35 16.37%
  YoY % 123.08% 30.00% -23.08% 25.81% 3.33% -14.29% -
  Horiz. % 248.57% 111.43% 85.71% 111.43% 88.57% 85.71% 100.00%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 26/01/18 20/01/17 22/01/16 27/01/15 23/01/14 23/01/13 30/01/12 -
Price 0.6800 0.3300 0.2400 0.2250 0.2600 0.2400 0.2900 -
P/RPS 0.40 0.27 0.22 0.23 0.27 0.18 0.15 17.74%
  YoY % 48.15% 22.73% -4.35% -14.81% 50.00% 20.00% -
  Horiz. % 266.67% 180.00% 146.67% 153.33% 180.00% 120.00% 100.00%
P/EPS -432.32 15.43 20.69 -2.41 -3.17 13.04 2.32 -
  YoY % -2,901.81% -25.42% 958.51% 23.97% -124.31% 462.07% -
  Horiz. % -18,634.48% 665.09% 891.81% -103.88% -136.64% 562.07% 100.00%
EY -0.23 6.48 4.83 -41.42 -31.54 7.67 43.03 -
  YoY % -103.55% 34.16% 111.66% -31.33% -511.21% -82.18% -
  Horiz. % -0.53% 15.06% 11.22% -96.26% -73.30% 17.82% 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 0.85 0.43 0.35 0.32 0.32 0.27 0.33 17.06%
  YoY % 97.67% 22.86% 9.38% 0.00% 18.52% -18.18% -
  Horiz. % 257.58% 130.30% 106.06% 96.97% 96.97% 81.82% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers