[BSLCORP] QoQ TTM Result on 28-Feb-2007 [#2]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
20-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- -9.03%
YoY- 60.6%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 113,443 104,649 101,183 99,979 94,344 90,270 82,342 23.79%
PBT 5,660 4,446 7,911 11,646 12,317 12,943 11,684 -38.29%
Tax 216 327 -2,001 -3,023 -2,955 -2,870 -3,035 -
NP 5,876 4,773 5,910 8,623 9,362 10,073 8,649 -22.70%
-
NP to SH 5,418 4,373 5,561 8,332 9,159 9,914 8,605 -26.51%
-
Tax Rate -3.82% -7.35% 25.29% 25.96% 23.99% 22.17% 25.98% -
Total Cost 107,567 99,876 95,273 91,356 84,982 80,197 73,693 28.64%
-
Net Worth 69,647 68,504 65,578 68,699 67,108 67,601 59,724 10.78%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div 1,340 1,340 3,673 3,673 3,673 3,673 - -
Div Payout % 24.75% 30.66% 66.07% 44.09% 40.11% 37.06% - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 69,647 68,504 65,578 68,699 67,108 67,601 59,724 10.78%
NOSH 98,095 97,862 97,878 98,142 97,258 97,972 97,908 0.12%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 5.18% 4.56% 5.84% 8.62% 9.92% 11.16% 10.50% -
ROE 7.78% 6.38% 8.48% 12.13% 13.65% 14.67% 14.41% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 115.65 106.93 103.38 101.87 97.00 92.14 84.10 23.63%
EPS 5.52 4.47 5.68 8.49 9.42 10.12 8.79 -26.64%
DPS 1.37 1.37 3.75 3.75 3.75 3.75 0.00 -
NAPS 0.71 0.70 0.67 0.70 0.69 0.69 0.61 10.64%
Adjusted Per Share Value based on latest NOSH - 98,142
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 5.82 5.36 5.19 5.13 4.84 4.63 4.22 23.87%
EPS 0.28 0.22 0.29 0.43 0.47 0.51 0.44 -25.99%
DPS 0.07 0.07 0.19 0.19 0.19 0.19 0.00 -
NAPS 0.0357 0.0351 0.0336 0.0352 0.0344 0.0347 0.0306 10.81%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.51 0.52 0.61 0.98 0.99 0.88 0.86 -
P/RPS 0.44 0.49 0.59 0.96 1.02 0.96 1.02 -42.87%
P/EPS 9.23 11.64 10.74 11.54 10.51 8.70 9.79 -3.84%
EY 10.83 8.59 9.31 8.66 9.51 11.50 10.22 3.93%
DY 2.69 2.63 6.15 3.83 3.79 4.26 0.00 -
P/NAPS 0.72 0.74 0.91 1.40 1.43 1.28 1.41 -36.08%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 29/01/08 30/10/07 30/07/07 20/04/07 25/01/07 30/10/06 27/07/06 -
Price 0.50 0.51 0.62 0.75 1.07 1.11 0.87 -
P/RPS 0.43 0.48 0.60 0.74 1.10 1.20 1.03 -44.11%
P/EPS 9.05 11.41 10.91 8.83 11.36 10.97 9.90 -5.80%
EY 11.05 8.76 9.16 11.32 8.80 9.12 10.10 6.17%
DY 2.74 2.69 6.05 5.00 3.50 3.38 0.00 -
P/NAPS 0.70 0.73 0.93 1.07 1.55 1.61 1.43 -37.86%

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