Highlights

[BSLCORP] YoY Quarter Result on 2019-05-31 [#3]

Stock [BSLCORP]: BSL CORP BHD
Announcement Date 18-Jul-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 31-May-2019  [#3]
Profit Trend QoQ -     307.45%    YoY -     609.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 45,348 39,534 38,956 31,037 25,772 24,424 27,980 8.38%
  YoY % 14.71% 1.48% 25.51% 20.43% 5.52% -12.71% -
  Horiz. % 162.07% 141.29% 139.23% 110.93% 92.11% 87.29% 100.00%
PBT 2,338 -270 1,340 702 75 -1,127 -1,106 -
  YoY % 965.93% -120.15% 90.88% 836.00% 106.65% -1.90% -
  Horiz. % -211.39% 24.41% -121.16% -63.47% -6.78% 101.90% 100.00%
Tax -612 -338 -215 -116 -73 -219 12 -
  YoY % -81.07% -57.21% -85.34% -58.90% 66.67% -1,925.00% -
  Horiz. % -5,100.00% -2,816.67% -1,791.67% -966.67% -608.33% -1,825.00% 100.00%
NP 1,726 -608 1,125 586 2 -1,346 -1,094 -
  YoY % 383.88% -154.04% 91.98% 29,200.00% 100.15% -23.03% -
  Horiz. % -157.77% 55.58% -102.83% -53.56% -0.18% 123.03% 100.00%
NP to SH 1,670 -328 1,185 544 2 -1,359 -1,107 -
  YoY % 609.15% -127.68% 117.83% 27,100.00% 100.15% -22.76% -
  Horiz. % -150.86% 29.63% -107.05% -49.14% -0.18% 122.76% 100.00%
Tax Rate 26.18 % - % 16.04 % 16.52 % 97.33 % - % - % -
  YoY % 0.00% 0.00% -2.91% -83.03% 0.00% 0.00% -
  Horiz. % 26.90% 0.00% 16.48% 16.97% 100.00% - -
Total Cost 43,622 40,142 37,831 30,451 25,770 25,770 29,074 6.99%
  YoY % 8.67% 6.11% 24.24% 18.16% 0.00% -11.36% -
  Horiz. % 150.04% 138.07% 130.12% 104.74% 88.64% 88.64% 100.00%
Net Worth 113,064 77,308 76,405 66,057 67,666 75,715 82,539 5.38%
  YoY % 46.25% 1.18% 15.67% -2.38% -10.63% -8.27% -
  Horiz. % 136.98% 93.66% 92.57% 80.03% 81.98% 91.73% 100.00%
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 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
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 113,064 77,308 76,405 66,057 67,666 75,715 82,539 5.38%
  YoY % 46.25% 1.18% 15.67% -2.38% -10.63% -8.27% -
  Horiz. % 136.98% 93.66% 92.57% 80.03% 81.98% 91.73% 100.00%
NOSH 96,636 96,636 96,716 97,142 96,666 97,071 97,105 -0.08%
  YoY % 0.00% -0.08% -0.44% 0.49% -0.42% -0.03% -
  Horiz. % 99.52% 99.52% 99.60% 100.04% 99.55% 99.97% 100.00%
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 3.81 % -1.54 % 2.89 % 1.89 % 0.01 % -5.51 % -3.91 % -
  YoY % 347.40% -153.29% 52.91% 18,800.00% 100.18% -40.92% -
  Horiz. % -97.44% 39.39% -73.91% -48.34% -0.26% 140.92% 100.00%
ROE 1.48 % -0.42 % 1.55 % 0.82 % 0.00 % -1.79 % -1.34 % -
  YoY % 452.38% -127.10% 89.02% 0.00% 0.00% -33.58% -
  Horiz. % -110.45% 31.34% -115.67% -61.19% -0.00% 133.58% 100.00%
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 46.93 40.91 40.28 31.95 26.66 25.16 28.81 8.47%
  YoY % 14.72% 1.56% 26.07% 19.84% 5.96% -12.67% -
  Horiz. % 162.89% 142.00% 139.81% 110.90% 92.54% 87.33% 100.00%
EPS 1.73 -0.34 1.23 0.56 0.00 -1.40 -1.14 -
  YoY % 608.82% -127.64% 119.64% 0.00% 0.00% -22.81% -
  Horiz. % -151.75% 29.82% -107.89% -49.12% -0.00% 122.81% 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 1.1700 0.8000 0.7900 0.6800 0.7000 0.7800 0.8500 5.47%
  YoY % 46.25% 1.27% 16.18% -2.86% -10.26% -8.24% -
  Horiz. % 137.65% 94.12% 92.94% 80.00% 82.35% 91.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 96,531
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 46.27 40.34 39.75 31.67 26.30 24.92 28.55 8.38%
  YoY % 14.70% 1.48% 25.51% 20.42% 5.54% -12.71% -
  Horiz. % 162.07% 141.30% 139.23% 110.93% 92.12% 87.29% 100.00%
EPS 1.70 -0.33 1.21 0.56 0.00 -1.39 -1.13 -
  YoY % 615.15% -127.27% 116.07% 0.00% 0.00% -23.01% -
  Horiz. % -150.44% 29.20% -107.08% -49.56% -0.00% 123.01% 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 1.1537 0.7889 0.7796 0.6741 0.6905 0.7726 0.8422 5.38%
  YoY % 46.24% 1.19% 15.65% -2.38% -10.63% -8.26% -
  Horiz. % 136.99% 93.67% 92.57% 80.04% 81.99% 91.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 0.3150 0.5700 0.5050 0.2700 0.2100 0.2800 0.2700 -
P/RPS 0.67 1.39 1.25 0.85 0.79 1.11 0.94 -5.48%
  YoY % -51.80% 11.20% 47.06% 7.59% -28.83% 18.09% -
  Horiz. % 71.28% 147.87% 132.98% 90.43% 84.04% 118.09% 100.00%
P/EPS 18.23 -167.93 41.22 48.21 10,150.00 -20.00 -23.68 -
  YoY % 110.86% -507.40% -14.50% -99.53% 50,850.00% 15.54% -
  Horiz. % -76.98% 709.16% -174.07% -203.59% -42,863.18% 84.46% 100.00%
EY 5.49 -0.60 2.43 2.07 0.01 -5.00 -4.22 -
  YoY % 1,015.00% -124.69% 17.39% 20,600.00% 100.20% -18.48% -
  Horiz. % -130.09% 14.22% -57.58% -49.05% -0.24% 118.48% 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 0.27 0.71 0.64 0.40 0.30 0.36 0.32 -2.79%
  YoY % -61.97% 10.94% 60.00% 33.33% -16.67% 12.50% -
  Horiz. % 84.38% 221.88% 200.00% 125.00% 93.75% 112.50% 100.00%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 18/07/19 19/07/18 27/07/17 27/07/16 28/07/15 25/07/14 30/07/13 -
Price 0.3000 0.4650 0.5250 0.2950 0.2050 0.2950 0.2650 -
P/RPS 0.64 1.14 1.30 0.92 0.77 1.17 0.92 -5.87%
  YoY % -43.86% -12.31% 41.30% 19.48% -34.19% 27.17% -
  Horiz. % 69.57% 123.91% 141.30% 100.00% 83.70% 127.17% 100.00%
P/EPS 17.36 -137.00 42.85 52.68 9,908.33 -21.07 -23.25 -
  YoY % 112.67% -419.72% -18.66% -99.47% 47,125.77% 9.38% -
  Horiz. % -74.67% 589.25% -184.30% -226.58% -42,616.47% 90.62% 100.00%
EY 5.76 -0.73 2.33 1.90 0.01 -4.75 -4.30 -
  YoY % 889.04% -131.33% 22.63% 18,900.00% 100.21% -10.47% -
  Horiz. % -133.95% 16.98% -54.19% -44.19% -0.23% 110.47% 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 0.58 0.66 0.43 0.29 0.38 0.31 -2.89%
  YoY % -55.17% -12.12% 53.49% 48.28% -23.68% 22.58% -
  Horiz. % 83.87% 187.10% 212.90% 138.71% 93.55% 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.
 


 

400  248  531  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.025-0.01 
 SAPNRG 0.270.00 
 VSOLAR 0.15+0.005 
 NETX 0.015-0.005 
 HSI-H6P 0.18-0.085 
 NAIM 1.16+0.185 
 KNM 0.375-0.005 
 HSI-C7F 0.425+0.075 
 DSONIC-WA 0.405-0.005 
 ARMADA 0.225+0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers