Highlights

[BSLCORP] YoY Quarter Result on 2019-08-31 [#4]

Stock [BSLCORP]: BSL CORP BHD
Announcement Date 09-Oct-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 31-Aug-2019  [#4]
Profit Trend QoQ -     -167.78%    YoY -     -96.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 37,810 43,081 45,329 26,155 24,882 25,033 25,303 6.92%
  YoY % -12.24% -4.96% 73.31% 5.12% -0.60% -1.07% -
  Horiz. % 149.43% 170.26% 179.14% 103.37% 98.34% 98.93% 100.00%
PBT 677 -2,265 2,467 5,269 823 -6,324 -2,655 -
  YoY % 129.89% -191.81% -53.18% 540.22% 113.01% -138.19% -
  Horiz. % -25.50% 85.31% -92.92% -198.46% -31.00% 238.19% 100.00%
Tax -1,755 959 -1,829 23 -735 926 -270 36.59%
  YoY % -283.00% 152.43% -8,052.17% 103.13% -179.37% 442.96% -
  Horiz. % 650.00% -355.19% 677.41% -8.52% 272.22% -342.96% 100.00%
NP -1,078 -1,306 638 5,292 88 -5,398 -2,925 -15.32%
  YoY % 17.46% -304.70% -87.94% 5,913.64% 101.63% -84.55% -
  Horiz. % 36.85% 44.65% -21.81% -180.92% -3.01% 184.55% 100.00%
NP to SH -1,132 -575 891 5,343 77 -5,418 -2,908 -14.54%
  YoY % -96.87% -164.53% -83.32% 6,838.96% 101.42% -86.31% -
  Horiz. % 38.93% 19.77% -30.64% -183.73% -2.65% 186.31% 100.00%
Tax Rate 259.23 % - % 74.14 % -0.44 % 89.31 % - % - % -
  YoY % 0.00% 0.00% 16,950.00% -100.49% 0.00% 0.00% -
  Horiz. % 290.26% 0.00% 83.01% -0.49% 100.00% - -
Total Cost 38,888 44,387 44,691 20,863 24,794 30,431 28,228 5.48%
  YoY % -12.39% -0.68% 114.21% -15.85% -18.52% 7.80% -
  Horiz. % 137.76% 157.24% 158.32% 73.91% 87.83% 107.80% 100.00%
Net Worth 108,362 110,165 77,312 74,530 66,412 71,595 80,454 5.09%
  YoY % -1.64% 42.49% 3.73% 12.22% -7.24% -11.01% -
  Horiz. % 134.69% 136.93% 96.09% 92.64% 82.55% 88.99% 100.00%
Dividend
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 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
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 108,362 110,165 77,312 74,530 66,412 71,595 80,454 5.09%
  YoY % -1.64% 42.49% 3.73% 12.22% -7.24% -11.01% -
  Horiz. % 134.69% 136.93% 96.09% 92.64% 82.55% 88.99% 100.00%
NOSH 96,636 96,636 96,640 96,793 96,250 96,750 96,933 -0.05%
  YoY % 0.00% -0.00% -0.16% 0.56% -0.52% -0.19% -
  Horiz. % 99.69% 99.69% 99.70% 99.86% 99.30% 99.81% 100.00%
Ratio Analysis
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin -2.85 % -3.03 % 1.41 % 20.23 % 0.35 % -21.56 % -11.56 % -20.81%
  YoY % 5.94% -314.89% -93.03% 5,680.00% 101.62% -86.51% -
  Horiz. % 24.65% 26.21% -12.20% -175.00% -3.03% 186.51% 100.00%
ROE -1.04 % -0.52 % 1.15 % 7.17 % 0.12 % -7.57 % -3.61 % -18.72%
  YoY % -100.00% -145.22% -83.96% 5,875.00% 101.59% -109.70% -
  Horiz. % 28.81% 14.40% -31.86% -198.61% -3.32% 209.70% 100.00%
Per Share
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 39.08 44.58 46.91 27.02 25.85 25.87 26.10 6.96%
  YoY % -12.34% -4.97% 73.61% 4.53% -0.08% -0.88% -
  Horiz. % 149.73% 170.80% 179.73% 103.52% 99.04% 99.12% 100.00%
EPS -1.17 -0.56 0.92 5.52 0.08 -5.60 -3.00 -14.52%
  YoY % -108.93% -160.87% -83.33% 6,800.00% 101.43% -86.67% -
  Horiz. % 39.00% 18.67% -30.67% -184.00% -2.67% 186.67% 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 1.1200 1.1400 0.8000 0.7700 0.6900 0.7400 0.8300 5.12%
  YoY % -1.75% 42.50% 3.90% 11.59% -6.76% -10.84% -
  Horiz. % 134.94% 137.35% 96.39% 92.77% 83.13% 89.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 96,752
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 39.08 44.53 46.85 27.03 25.72 25.87 26.15 6.92%
  YoY % -12.24% -4.95% 73.33% 5.09% -0.58% -1.07% -
  Horiz. % 149.45% 170.29% 179.16% 103.37% 98.36% 98.93% 100.00%
EPS -1.17 -0.59 0.92 5.52 0.08 -5.60 -3.01 -14.57%
  YoY % -98.31% -164.13% -83.33% 6,800.00% 101.43% -86.05% -
  Horiz. % 38.87% 19.60% -30.56% -183.39% -2.66% 186.05% 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 1.1200 1.1386 0.7991 0.7703 0.6864 0.7400 0.8316 5.09%
  YoY % -1.63% 42.49% 3.74% 12.22% -7.24% -11.01% -
  Horiz. % 134.68% 136.92% 96.09% 92.63% 82.54% 88.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.2900 0.4100 0.5150 0.2500 0.1750 0.3000 0.2950 -
P/RPS 0.74 0.92 1.10 0.93 0.68 1.16 1.13 -6.81%
  YoY % -19.57% -16.36% 18.28% 36.76% -41.38% 2.65% -
  Horiz. % 65.49% 81.42% 97.35% 82.30% 60.18% 102.65% 100.00%
P/EPS -24.79 -68.91 55.86 4.53 218.75 -5.36 -9.83 16.66%
  YoY % 64.03% -223.36% 1,133.11% -97.93% 4,181.16% 45.47% -
  Horiz. % 252.19% 701.02% -568.26% -46.08% -2,225.33% 54.53% 100.00%
EY -4.03 -1.45 1.79 22.08 0.46 -18.67 -10.17 -14.29%
  YoY % -177.93% -181.01% -91.89% 4,700.00% 102.46% -83.58% -
  Horiz. % 39.63% 14.26% -17.60% -217.11% -4.52% 183.58% 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 0.36 0.64 0.32 0.25 0.41 0.36 -5.28%
  YoY % -27.78% -43.75% 100.00% 28.00% -39.02% 13.89% -
  Horiz. % 72.22% 100.00% 177.78% 88.89% 69.44% 113.89% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 09/10/19 11/10/18 26/10/17 27/10/16 27/10/15 28/10/14 25/10/13 -
Price 0.3100 0.3600 0.6150 0.2300 0.2500 0.2800 0.2550 -
P/RPS 0.79 0.81 1.31 0.85 0.97 1.08 0.98 -3.53%
  YoY % -2.47% -38.17% 54.12% -12.37% -10.19% 10.20% -
  Horiz. % 80.61% 82.65% 133.67% 86.73% 98.98% 110.20% 100.00%
P/EPS -26.50 -60.50 66.70 4.17 312.50 -5.00 -8.50 20.86%
  YoY % 56.20% -190.70% 1,499.52% -98.67% 6,350.00% 41.18% -
  Horiz. % 311.76% 711.76% -784.71% -49.06% -3,676.47% 58.82% 100.00%
EY -3.77 -1.65 1.50 24.00 0.32 -20.00 -11.76 -17.26%
  YoY % -128.48% -210.00% -93.75% 7,400.00% 101.60% -70.07% -
  Horiz. % 32.06% 14.03% -12.76% -204.08% -2.72% 170.07% 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 0.32 0.77 0.30 0.36 0.38 0.31 -1.68%
  YoY % -12.50% -58.44% 156.67% -16.67% -5.26% 22.58% -
  Horiz. % 90.32% 103.23% 248.39% 96.77% 116.13% 122.58% 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.
 


 

260  276  553  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.275+0.005 
 HSI-C7F 0.335+0.02 
 ANZO 0.0250.00 
 AME 1.48+0.18 
 OPCOM 0.84+0.065 
 HSI-H8B 0.235-0.04 
 PERDANA 0.37+0.03 
Partners & Brokers