Highlights

[BSLCORP] YoY TTM Result on 2018-11-30 [#1]

Stock [BSLCORP]: BSL CORP BHD
Announcement Date 28-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 30-Nov-2018  [#1]
Profit Trend QoQ -     144.30%    YoY -     -84.35%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 163,614 160,810 111,628 100,361 95,479 103,216 130,794 3.80%
  YoY % 1.74% 44.06% 11.23% 5.11% -7.50% -21.09% -
  Horiz. % 125.09% 122.95% 85.35% 76.73% 73.00% 78.91% 100.00%
PBT 20 6,411 5,843 -167 -12,308 -7,013 492 -41.35%
  YoY % -99.69% 9.72% 3,598.80% 98.64% -75.50% -1,525.41% -
  Horiz. % 4.07% 1,303.05% 1,187.60% -33.94% -2,501.63% -1,425.41% 100.00%
Tax -454 -2,970 -660 -927 670 -216 -1,312 -16.20%
  YoY % 84.71% -350.00% 28.80% -238.36% 410.19% 83.54% -
  Horiz. % 34.60% 226.37% 50.30% 70.66% -51.07% 16.46% 100.00%
NP -434 3,441 5,183 -1,094 -11,638 -7,229 -820 -10.06%
  YoY % -112.61% -33.61% 573.77% 90.60% -60.99% -781.59% -
  Horiz. % 52.93% -419.63% -632.07% 133.41% 1,419.27% 881.59% 100.00%
NP to SH 490 3,130 4,966 -1,065 -11,687 -7,298 -863 -
  YoY % -84.35% -36.97% 566.29% 90.89% -60.14% -745.65% -
  Horiz. % -56.78% -362.69% -575.43% 123.41% 1,354.23% 845.65% 100.00%
Tax Rate 2,270.00 % 46.33 % 11.30 % - % - % - % 266.67 % 42.87%
  YoY % 4,799.63% 310.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 851.24% 17.37% 4.24% 0.00% 0.00% 0.00% 100.00%
Total Cost 164,048 157,369 106,445 101,455 107,117 110,445 131,614 3.74%
  YoY % 4.24% 47.84% 4.92% -5.29% -3.01% -16.08% -
  Horiz. % 124.64% 119.57% 80.88% 77.09% 81.39% 83.92% 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 0 0 0 0 0 0 0 -
  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 -0.27 % 2.14 % 4.64 % -1.09 % -12.19 % -7.00 % -0.63 % -13.16%
  YoY % -112.62% -53.88% 525.69% 91.06% -74.14% -1,011.11% -
  Horiz. % 42.86% -339.68% -736.51% 173.02% 1,934.92% 1,111.11% 100.00%
ROE 0.44 % 4.05 % 6.67 % -1.62 % -16.99 % -9.29 % -1.02 % -
  YoY % -89.14% -39.28% 511.73% 90.46% -82.88% -810.78% -
  Horiz. % -43.14% -397.06% -653.92% 158.82% 1,665.69% 910.78% 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 169.31 166.41 115.42 105.07 98.57 106.44 136.12 3.70%
  YoY % 1.74% 44.18% 9.85% 6.59% -7.39% -21.80% -
  Horiz. % 124.38% 122.25% 84.79% 77.19% 72.41% 78.20% 100.00%
EPS 0.51 3.24 5.13 -1.11 -12.07 -7.53 -0.90 -
  YoY % -84.26% -36.84% 562.16% 90.80% -60.29% -736.67% -
  Horiz. % -56.67% -360.00% -570.00% 123.33% 1,341.11% 836.67% 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 1.1600 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 - 96,987
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 168.70 165.80 115.09 103.48 98.44 106.42 134.86 3.80%
  YoY % 1.75% 44.06% 11.22% 5.12% -7.50% -21.09% -
  Horiz. % 125.09% 122.94% 85.34% 76.73% 72.99% 78.91% 100.00%
EPS 0.51 3.23 5.12 -1.10 -12.05 -7.52 -0.89 -
  YoY % -84.21% -36.91% 565.45% 90.87% -60.24% -744.94% -
  Horiz. % -57.30% -362.92% -575.28% 123.60% 1,353.93% 844.94% 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 1.1558 0.7971 0.7678 0.6795 0.7091 0.8099 0.8718 4.81%
  YoY % 45.00% 3.82% 12.99% -4.17% -12.45% -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 0.19 0.42 0.26 0.20 0.28 0.23 0.19 -
  YoY % -54.76% 61.54% 30.00% -28.57% 21.74% 21.05% -
  Horiz. % 100.00% 221.05% 136.84% 105.26% 147.37% 121.05% 100.00%
P/EPS 63.11 21.46 5.84 -18.39 -2.28 -3.32 -28.95 -
  YoY % 194.08% 267.47% 131.76% -706.58% 31.33% 88.53% -
  Horiz. % -218.00% -74.13% -20.17% 63.52% 7.88% 11.47% 100.00%
EY 1.58 4.66 17.12 -5.44 -43.87 -30.10 -3.45 -
  YoY % -66.09% -72.78% 414.71% 87.60% -45.75% -772.46% -
  Horiz. % -45.80% -135.07% -496.23% 157.68% 1,271.59% 872.46% 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 0.18 0.41 0.29 0.23 0.23 0.24 0.18 -
  YoY % -56.10% 41.38% 26.09% 0.00% -4.17% 33.33% -
  Horiz. % 100.00% 227.78% 161.11% 127.78% 127.78% 133.33% 100.00%
P/EPS 59.16 20.99 6.43 -21.53 -1.86 -3.45 -26.72 -
  YoY % 181.85% 226.44% 129.87% -1,057.53% 46.09% 87.09% -
  Horiz. % -221.41% -78.56% -24.06% 80.58% 6.96% 12.91% 100.00%
EY 1.69 4.76 15.56 -4.65 -53.62 -28.94 -3.74 -
  YoY % -64.50% -69.41% 434.62% 91.33% -85.28% -673.80% -
  Horiz. % -45.19% -127.27% -416.04% 124.33% 1,433.69% 773.80% 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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.930.00 
 KOTRA 1.660.00 
 UCREST 0.2550.00 
 PINEAPP 0.380.00 
 PUC 0.0950.00 
 WILLOW 0.4750.00 
 IRIS 0.1750.00 
 BTECH 0.240.00 
 3A 0.9350.00 
 TENAGA-C57 0.070.00 
Partners & Brokers