[BSLCORP] QoQ Annualized Quarter Result on 31-Dec-2021

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2021
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 CAGR
Revenue 178,266 0 188,982 0 221,540 159,492 171,354 4.03%
PBT 7,600 0 7,338 0 18,896 10,521 8,025 -5.29%
Tax -1,600 0 -1,692 0 -3,236 -1,581 -2,004 -20.15%
NP 6,000 0 5,646 0 15,660 8,940 6,021 -0.34%
-
NP to SH 6,000 0 5,652 0 15,668 9,299 6,105 -1.71%
-
Tax Rate 21.05% - 23.06% - 17.13% 15.03% 24.97% -
Total Cost 172,266 0 183,336 0 205,880 150,552 165,333 4.19%
-
Net Worth 149,094 0 130,324 0 119,828 119,828 115,963 28.57%
Dividend
31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 149,094 0 130,324 0 119,828 119,828 115,963 28.57%
NOSH 278,656 210,200 220,032 193,272 196,040 98,000 98,000 184.34%
Ratio Analysis
31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 3.37% 0.00% 2.99% 0.00% 7.07% 5.61% 3.51% -
ROE 4.02% 0.00% 4.34% 0.00% 13.08% 7.76% 5.26% -
Per Share
31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 CAGR
RPS 64.57 0.00 89.91 0.00 114.63 165.04 177.32 -63.58%
EPS 2.51 0.00 2.68 0.00 8.12 9.62 6.32 -60.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.00 0.62 0.00 0.62 1.24 1.20 -54.99%
Adjusted Per Share Value based on latest NOSH - 193,272
31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 CAGR
RPS 92.63 0.00 98.19 0.00 115.11 82.87 89.04 4.03%
EPS 3.12 0.00 2.94 0.00 8.14 4.83 3.17 -1.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7747 0.00 0.6772 0.00 0.6226 0.6226 0.6025 28.58%
Price Multiplier on Financial Quarter End Date
31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 CAGR
Date 31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 30/08/21 31/05/21 -
Price 0.13 0.18 0.275 1.02 1.26 1.19 1.01 -
P/RPS 0.20 0.00 0.31 0.00 1.10 0.72 0.57 -64.91%
P/EPS 5.98 0.00 10.23 0.00 15.54 12.37 15.99 -62.60%
EY 16.72 0.00 9.78 0.00 6.43 8.09 6.26 167.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.00 0.44 0.00 2.03 0.96 0.84 -71.42%
Price Multiplier on Announcement Date
31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 CAGR
Date 29/07/22 - 29/04/22 - 31/01/22 29/10/21 20/08/21 -
Price 0.10 0.00 0.175 0.00 0.515 2.34 1.15 -
P/RPS 0.15 0.00 0.19 0.00 0.45 1.42 0.65 -76.92%
P/EPS 4.60 0.00 6.51 0.00 6.35 24.32 18.20 -74.72%
EY 21.73 0.00 15.36 0.00 15.74 4.11 5.49 295.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.28 0.00 0.83 1.89 0.96 -80.20%

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