Highlights

[BSLCORP] YoY Quarter Result on 2011-11-30 [#1]

Stock [BSLCORP]: BSL CORP BHD
Announcement Date 30-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2012
Quarter 30-Nov-2011  [#1]
Profit Trend QoQ -     192.07%    YoY -     9.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 23,943 23,346 32,339 48,079 44,897 42,192 36,173 -6.64%
  YoY % 2.56% -27.81% -32.74% 7.09% 6.41% 16.64% -
  Horiz. % 66.19% 64.54% 89.40% 132.91% 124.12% 116.64% 100.00%
PBT -2,229 -1,946 506 3,523 3,297 1,926 629 -
  YoY % -14.54% -484.58% -85.64% 6.85% 71.18% 206.20% -
  Horiz. % -354.37% -309.38% 80.45% 560.10% 524.17% 306.20% 100.00%
Tax -14 -17 -50 -465 -504 -812 -325 -40.78%
  YoY % 17.65% 66.00% 89.25% 7.74% 37.93% -149.85% -
  Horiz. % 4.31% 5.23% 15.38% 143.08% 155.08% 249.85% 100.00%
NP -2,243 -1,963 456 3,058 2,793 1,114 304 -
  YoY % -14.26% -530.48% -85.09% 9.49% 150.72% 266.45% -
  Horiz. % -737.83% -645.72% 150.00% 1,005.92% 918.75% 366.45% 100.00%
NP to SH -2,257 -1,988 442 3,058 2,793 1,049 237 -
  YoY % -13.53% -549.77% -85.55% 9.49% 166.25% 342.62% -
  Horiz. % -952.32% -838.82% 186.50% 1,290.30% 1,178.48% 442.62% 100.00%
Tax Rate - % - % 9.88 % 13.20 % 15.29 % 42.16 % 51.67 % -
  YoY % 0.00% 0.00% -25.15% -13.67% -63.73% -18.41% -
  Horiz. % 0.00% 0.00% 19.12% 25.55% 29.59% 81.59% 100.00%
Total Cost 26,186 25,309 31,883 45,021 42,104 41,078 35,869 -5.11%
  YoY % 3.47% -20.62% -29.18% 6.93% 2.50% 14.52% -
  Horiz. % 73.00% 70.56% 88.89% 125.52% 117.38% 114.52% 100.00%
Net Worth 68,775 78,550 84,556 87,231 0 70,586 73,075 -1.01%
  YoY % -12.44% -7.10% -3.07% 0.00% 0.00% -3.40% -
  Horiz. % 94.12% 107.49% 115.71% 119.37% 0.00% 96.60% 100.00%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 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
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 68,775 78,550 84,556 87,231 0 70,586 73,075 -1.01%
  YoY % -12.44% -7.10% -3.07% 0.00% 0.00% -3.40% -
  Horiz. % 94.12% 107.49% 115.71% 119.37% 0.00% 96.60% 100.00%
NOSH 96,866 96,975 96,086 98,012 97,898 98,037 98,750 -0.32%
  YoY % -0.11% 0.92% -1.96% 0.12% -0.14% -0.72% -
  Horiz. % 98.09% 98.20% 97.30% 99.25% 99.14% 99.28% 100.00%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin -9.37 % -8.41 % 1.41 % 6.36 % 6.22 % 2.64 % 0.84 % -
  YoY % -11.41% -696.45% -77.83% 2.25% 135.61% 214.29% -
  Horiz. % -1,115.48% -1,001.19% 167.86% 757.14% 740.48% 314.29% 100.00%
ROE -3.28 % -2.53 % 0.52 % 3.51 % - % 1.49 % 0.32 % -
  YoY % -29.64% -586.54% -85.19% 0.00% 0.00% 365.63% -
  Horiz. % -1,025.00% -790.62% 162.50% 1,096.88% 0.00% 465.62% 100.00%
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 24.72 24.07 33.66 49.05 45.86 43.04 36.63 -6.34%
  YoY % 2.70% -28.49% -31.38% 6.96% 6.55% 17.50% -
  Horiz. % 67.49% 65.71% 91.89% 133.91% 125.20% 117.50% 100.00%
EPS -2.33 -2.05 0.46 3.12 2.85 1.07 0.24 -
  YoY % -13.66% -545.65% -85.26% 9.47% 166.36% 345.83% -
  Horiz. % -970.83% -854.17% 191.67% 1,300.00% 1,187.50% 445.83% 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 0.7100 0.8100 0.8800 0.8900 0.0000 0.7200 0.7400 -0.69%
  YoY % -12.35% -7.95% -1.12% 0.00% 0.00% -2.70% -
  Horiz. % 95.95% 109.46% 118.92% 120.27% 0.00% 97.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 96,987
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 24.43 23.82 33.00 49.06 45.81 43.05 36.91 -6.64%
  YoY % 2.56% -27.82% -32.74% 7.09% 6.41% 16.64% -
  Horiz. % 66.19% 64.54% 89.41% 132.92% 124.11% 116.64% 100.00%
EPS -2.30 -2.03 0.45 3.12 2.85 1.07 0.24 -
  YoY % -13.30% -551.11% -85.58% 9.47% 166.36% 345.83% -
  Horiz. % -958.33% -845.83% 187.50% 1,300.00% 1,187.50% 445.83% 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 0.7018 0.8015 0.8628 0.8901 0.0000 0.7203 0.7457 -1.01%
  YoY % -12.44% -7.10% -3.07% 0.00% 0.00% -3.41% -
  Horiz. % 94.11% 107.48% 115.70% 119.36% 0.00% 96.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.2750 0.2500 0.2600 0.3100 0.4100 0.2700 0.2600 -
P/RPS 1.11 1.04 0.77 0.63 0.89 0.63 0.71 7.73%
  YoY % 6.73% 35.06% 22.22% -29.21% 41.27% -11.27% -
  Horiz. % 156.34% 146.48% 108.45% 88.73% 125.35% 88.73% 100.00%
P/EPS -11.80 -12.20 56.52 9.94 14.37 25.23 108.33 -
  YoY % 3.28% -121.59% 468.61% -30.83% -43.04% -76.71% -
  Horiz. % -10.89% -11.26% 52.17% 9.18% 13.27% 23.29% 100.00%
EY -8.47 -8.20 1.77 10.06 6.96 3.96 0.92 -
  YoY % -3.29% -563.28% -82.41% 44.54% 75.76% 330.43% -
  Horiz. % -920.65% -891.30% 192.39% 1,093.48% 756.52% 430.43% 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 0.39 0.31 0.30 0.35 0.00 0.38 0.35 1.82%
  YoY % 25.81% 3.33% -14.29% 0.00% 0.00% 8.57% -
  Horiz. % 111.43% 88.57% 85.71% 100.00% 0.00% 108.57% 100.00%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 27/01/15 23/01/14 23/01/13 30/01/12 21/01/11 28/01/10 21/01/09 -
Price 0.2250 0.2600 0.2400 0.2900 0.3700 0.3200 0.3000 -
P/RPS 0.91 1.08 0.71 0.59 0.81 0.74 0.82 1.75%
  YoY % -15.74% 52.11% 20.34% -27.16% 9.46% -9.76% -
  Horiz. % 110.98% 131.71% 86.59% 71.95% 98.78% 90.24% 100.00%
P/EPS -9.66 -12.68 52.17 9.29 12.97 29.91 125.00 -
  YoY % 23.82% -124.31% 461.57% -28.37% -56.64% -76.07% -
  Horiz. % -7.73% -10.14% 41.74% 7.43% 10.38% 23.93% 100.00%
EY -10.36 -7.88 1.92 10.76 7.71 3.34 0.80 -
  YoY % -31.47% -510.42% -82.16% 39.56% 130.84% 317.50% -
  Horiz. % -1,295.00% -985.00% 240.00% 1,345.00% 963.75% 417.50% 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 0.32 0.32 0.27 0.33 0.00 0.44 0.41 -4.04%
  YoY % 0.00% 18.52% -18.18% 0.00% 0.00% 7.32% -
  Horiz. % 78.05% 78.05% 65.85% 80.49% 0.00% 107.32% 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