Highlights

[BSLCORP] YoY Quarter Result on 2016-11-30 [#1]

Stock [BSLCORP]: BSL CORP BHD
Announcement Date 20-Jan-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2017
Quarter 30-Nov-2016  [#1]
Profit Trend QoQ -     -90.32%    YoY -     86.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 41,212 40,780 29,594 26,228 23,943 23,346 32,339 4.12%
  YoY % 1.06% 37.80% 12.83% 9.54% 2.56% -27.81% -
  Horiz. % 127.44% 126.10% 91.51% 81.10% 74.04% 72.19% 100.00%
PBT 2,267 87 923 311 -2,229 -1,946 506 28.38%
  YoY % 2,505.75% -90.57% 196.78% 113.95% -14.54% -484.58% -
  Horiz. % 448.02% 17.19% 182.41% 61.46% -440.51% -384.58% 100.00%
Tax -427 -318 -165 -90 -14 -17 -50 42.95%
  YoY % -34.28% -92.73% -83.33% -542.86% 17.65% 66.00% -
  Horiz. % 854.00% 636.00% 330.00% 180.00% 28.00% 34.00% 100.00%
NP 1,840 -231 758 221 -2,243 -1,963 456 26.16%
  YoY % 896.54% -130.47% 242.99% 109.85% -14.26% -530.48% -
  Horiz. % 403.51% -50.66% 166.23% 48.46% -491.89% -430.48% 100.00%
NP to SH 1,558 -38 517 277 -2,257 -1,988 442 23.35%
  YoY % 4,200.00% -107.35% 86.64% 112.27% -13.53% -549.77% -
  Horiz. % 352.49% -8.60% 116.97% 62.67% -510.63% -449.77% 100.00%
Tax Rate 18.84 % 365.52 % 17.88 % 28.94 % - % - % 9.88 % 11.35%
  YoY % -94.85% 1,944.30% -38.22% 0.00% 0.00% 0.00% -
  Horiz. % 190.69% 3,699.59% 180.97% 292.91% 0.00% 0.00% 100.00%
Total Cost 39,372 41,011 28,836 26,007 26,186 25,309 31,883 3.58%
  YoY % -4.00% 42.22% 10.88% -0.68% 3.47% -20.62% -
  Horiz. % 123.49% 128.63% 90.44% 81.57% 82.13% 79.38% 100.00%
Net Worth 112,097 77,308 74,471 65,906 68,775 78,550 84,556 4.81%
  YoY % 45.00% 3.81% 12.99% -4.17% -12.44% -7.10% -
  Horiz. % 132.57% 91.43% 88.07% 77.94% 81.34% 92.90% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 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
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 112,097 77,308 74,471 65,906 68,775 78,550 84,556 4.81%
  YoY % 45.00% 3.81% 12.99% -4.17% -12.44% -7.10% -
  Horiz. % 132.57% 91.43% 88.07% 77.94% 81.34% 92.90% 100.00%
NOSH 96,636 96,636 96,716 95,517 96,866 96,975 96,086 0.09%
  YoY % 0.00% -0.08% 1.26% -1.39% -0.11% 0.92% -
  Horiz. % 100.57% 100.57% 100.65% 99.41% 100.81% 100.92% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 4.46 % -0.57 % 2.56 % 0.84 % -9.37 % -8.41 % 1.41 % 21.15%
  YoY % 882.46% -122.27% 204.76% 108.96% -11.41% -696.45% -
  Horiz. % 316.31% -40.43% 181.56% 59.57% -664.54% -596.45% 100.00%
ROE 1.39 % -0.05 % 0.69 % 0.42 % -3.28 % -2.53 % 0.52 % 17.80%
  YoY % 2,880.00% -107.25% 64.29% 112.80% -29.64% -586.54% -
  Horiz. % 267.31% -9.62% 132.69% 80.77% -630.77% -486.54% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 42.65 42.20 30.60 27.46 24.72 24.07 33.66 4.02%
  YoY % 1.07% 37.91% 11.43% 11.08% 2.70% -28.49% -
  Horiz. % 126.71% 125.37% 90.91% 81.58% 73.44% 71.51% 100.00%
EPS 1.61 -0.04 0.53 0.29 -2.33 -2.05 0.46 23.21%
  YoY % 4,125.00% -107.55% 82.76% 112.45% -13.66% -545.65% -
  Horiz. % 350.00% -8.70% 115.22% 63.04% -506.52% -445.65% 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 1.1600 0.8000 0.7700 0.6900 0.7100 0.8100 0.8800 4.71%
  YoY % 45.00% 3.90% 11.59% -2.82% -12.35% -7.95% -
  Horiz. % 131.82% 90.91% 87.50% 78.41% 80.68% 92.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 96,770
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 42.05 41.61 30.20 26.76 24.43 23.82 33.00 4.12%
  YoY % 1.06% 37.78% 12.86% 9.54% 2.56% -27.82% -
  Horiz. % 127.42% 126.09% 91.52% 81.09% 74.03% 72.18% 100.00%
EPS 1.59 -0.04 0.53 0.28 -2.30 -2.03 0.45 23.40%
  YoY % 4,075.00% -107.55% 89.29% 112.17% -13.30% -551.11% -
  Horiz. % 353.33% -8.89% 117.78% 62.22% -511.11% -451.11% 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 1.1439 0.7889 0.7599 0.6725 0.7018 0.8015 0.8628 4.81%
  YoY % 45.00% 3.82% 13.00% -4.17% -12.44% -7.10% -
  Horiz. % 132.58% 91.43% 88.07% 77.94% 81.34% 92.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.3200 0.6950 0.3000 0.2050 0.2750 0.2500 0.2600 -
P/RPS 0.75 1.65 0.98 0.75 1.11 1.04 0.77 -0.44%
  YoY % -54.55% 68.37% 30.67% -32.43% 6.73% 35.06% -
  Horiz. % 97.40% 214.29% 127.27% 97.40% 144.16% 135.06% 100.00%
P/EPS 19.85 -1,767.42 56.12 70.69 -11.80 -12.20 56.52 -16.00%
  YoY % 101.12% -3,249.36% -20.61% 699.07% 3.28% -121.59% -
  Horiz. % 35.12% -3,127.07% 99.29% 125.07% -20.88% -21.59% 100.00%
EY 5.04 -0.06 1.78 1.41 -8.47 -8.20 1.77 19.04%
  YoY % 8,500.00% -103.37% 26.24% 116.65% -3.29% -563.28% -
  Horiz. % 284.75% -3.39% 100.56% 79.66% -478.53% -463.28% 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 0.28 0.87 0.39 0.30 0.39 0.31 0.30 -1.14%
  YoY % -67.82% 123.08% 30.00% -23.08% 25.81% 3.33% -
  Horiz. % 93.33% 290.00% 130.00% 100.00% 130.00% 103.33% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 28/01/19 26/01/18 20/01/17 22/01/16 27/01/15 23/01/14 23/01/13 -
Price 0.3000 0.6800 0.3300 0.2400 0.2250 0.2600 0.2400 -
P/RPS 0.70 1.61 1.08 0.87 0.91 1.08 0.71 -0.24%
  YoY % -56.52% 49.07% 24.14% -4.40% -15.74% 52.11% -
  Horiz. % 98.59% 226.76% 152.11% 122.54% 128.17% 152.11% 100.00%
P/EPS 18.61 -1,729.28 61.73 82.76 -9.66 -12.68 52.17 -15.78%
  YoY % 101.08% -2,901.36% -25.41% 956.73% 23.82% -124.31% -
  Horiz. % 35.67% -3,314.70% 118.32% 158.64% -18.52% -24.31% 100.00%
EY 5.37 -0.06 1.62 1.21 -10.36 -7.88 1.92 18.69%
  YoY % 9,050.00% -103.70% 33.88% 111.68% -31.47% -510.42% -
  Horiz. % 279.69% -3.12% 84.38% 63.02% -539.58% -410.42% 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 0.26 0.85 0.43 0.35 0.32 0.32 0.27 -0.63%
  YoY % -69.41% 97.67% 22.86% 9.38% 0.00% 18.52% -
  Horiz. % 96.30% 314.81% 159.26% 129.63% 118.52% 118.52% 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.
 


 

330  319  539  1021 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.895-0.075 
 IWCITY 1.23-0.09 
 EKOVEST-WB 0.395-0.085 
 IRIS 0.19+0.02 
 MTRONIC-WA 0.03+0.025 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 VELESTO 0.315+0.01 
 GADANG 0.90-0.045 
 WCT-WE 0.16-0.02 
Partners & Brokers