Highlights

[BSLCORP] YoY Quarter Result on 2017-11-30 [#1]

Stock [BSLCORP]: BSL CORP BHD
Announcement Date 26-Jan-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 30-Nov-2017  [#1]
Profit Trend QoQ -     -104.26%    YoY -     -107.35%
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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers