[BSLCORP] QoQ Annualized Quarter Result on 31-Aug-2006 [#4]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
QoQ- 17.75%
YoY- 16.14%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 97,396 96,082 96,532 90,265 82,845 76,666 80,236 13.80%
PBT 3,993 4,362 4,308 12,937 10,808 7,114 6,812 -29.98%
Tax -1,204 -1,674 -1,720 -2,907 -2,362 -1,368 -1,380 -8.70%
NP 2,789 2,688 2,588 10,030 8,445 5,746 5,432 -35.90%
-
NP to SH 2,477 2,426 2,412 9,875 8,386 5,746 5,432 -40.78%
-
Tax Rate 30.15% 38.38% 39.93% 22.47% 21.85% 19.23% 20.26% -
Total Cost 94,606 93,394 93,944 80,235 74,400 70,920 74,804 16.96%
-
Net Worth 65,518 68,475 67,108 64,833 56,508 55,664 49,084 21.25%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div - - - 3,523 - - - -
Div Payout % - - - 35.68% - - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 65,518 68,475 67,108 64,833 56,508 55,664 49,084 21.25%
NOSH 97,789 97,822 97,258 93,962 92,636 89,781 81,807 12.64%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 2.86% 2.80% 2.68% 11.11% 10.19% 7.49% 6.77% -
ROE 3.78% 3.54% 3.59% 15.23% 14.84% 10.32% 11.07% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 99.60 98.22 99.25 96.07 89.43 85.39 98.08 1.03%
EPS 2.53 2.48 2.48 10.51 9.05 6.40 6.64 -47.47%
DPS 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
NAPS 0.67 0.70 0.69 0.69 0.61 0.62 0.60 7.64%
Adjusted Per Share Value based on latest NOSH - 97,972
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 4.99 4.93 4.95 4.63 4.25 3.93 4.11 13.82%
EPS 0.13 0.12 0.12 0.51 0.43 0.29 0.28 -40.06%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.0336 0.0351 0.0344 0.0332 0.029 0.0285 0.0252 21.16%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.61 0.98 0.99 0.88 0.86 0.94 0.70 -
P/RPS 0.61 1.00 1.00 0.92 0.96 1.10 0.71 -9.63%
P/EPS 24.08 39.52 39.92 8.37 9.50 14.69 10.54 73.55%
EY 4.15 2.53 2.51 11.94 10.53 6.81 9.49 -42.41%
DY 0.00 0.00 0.00 4.26 0.00 0.00 0.00 -
P/NAPS 0.91 1.40 1.43 1.28 1.41 1.52 1.17 -15.43%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 30/07/07 20/04/07 25/01/07 30/10/06 27/07/06 28/04/06 07/02/06 -
Price 0.62 0.75 1.07 1.11 0.87 0.93 0.81 -
P/RPS 0.62 0.76 1.08 1.16 0.97 1.09 0.83 -17.68%
P/EPS 24.47 30.24 43.15 10.56 9.61 14.53 12.20 59.11%
EY 4.09 3.31 2.32 9.47 10.41 6.88 8.20 -37.13%
DY 0.00 0.00 0.00 3.38 0.00 0.00 0.00 -
P/NAPS 0.93 1.07 1.55 1.61 1.43 1.50 1.35 -22.01%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment