[BSLCORP] QoQ TTM Result on 29-Feb-2008 [#2]

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
TTM Result
Revenue	142,894	139,648	129,932	121,917	113,443	104,649	101,183	25.79%
YoY %	2.32%	7.48%	6.57%	7.47%	8.40%	3.43%	-	-
Horiz. %	141.22%	138.02%	128.41%	120.49%	112.12%	103.43%	100.00%	-
PBT	6,535	8,197	7,109	6,377	5,660	4,446	7,911	-11.93%
YoY %	-20.28%	15.30%	11.48%	12.67%	27.31%	-43.80%	-	-
Horiz. %	82.61%	103.62%	89.86%	80.61%	71.55%	56.20%	100.00%	-
Tax	-2,447	-2,663	-803	-53	216	327	-2,001	14.31%
YoY %	8.11%	-231.63%	-1,415.09%	-124.54%	-33.94%	116.34%	-	-
Horiz. %	122.29%	133.08%	40.13%	2.65%	-10.79%	-16.34%	100.00%	-
NP	4,088	5,534	6,306	6,324	5,876	4,773	5,910	-21.73%
YoY %	-26.13%	-12.24%	-0.28%	7.62%	23.11%	-19.24%	-	-
Horiz. %	69.17%	93.64%	106.70%	107.01%	99.42%	80.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,468	4,879	5,712	5,705	5,418	4,373	5,561	-26.94%
YoY %	-28.92%	-14.58%	0.12%	5.30%	23.90%	-21.36%	-	-
Horiz. %	62.36%	87.74%	102.72%	102.59%	97.43%	78.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.44%	32.49%	11.30%	0.83%	-3.82%	-7.35%	25.29%	-
YoY %	15.24%	187.52%	1,261.45%	121.73%	48.03%	-129.06%	-	-
Horiz. %	148.04%	128.47%	44.68%	3.28%	-15.10%	-29.06%	100.00%	-
Total Cost	138,806	134,114	123,626	115,593	107,567	99,876	95,273	28.42%
YoY %	3.50%	8.48%	6.95%	7.46%	7.70%	4.83%	-	-
Horiz. %	145.69%	140.77%	129.76%	121.33%	112.90%	104.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	73,075	72,375	69,198	70,836	69,647	68,504	65,578	7.46%
YoY %	0.97%	4.59%	-2.31%	1.71%	1.67%	4.46%	-	-
Horiz. %	111.43%	110.36%	105.52%	108.02%	106.20%	104.46%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Dividend
Div	1,300	1,300	1,340	1,340	1,340	1,340	3,673	-49.86%
YoY %	0.00%	-2.99%	0.00%	0.00%	0.00%	-63.52%	-	-
Horiz. %	35.39%	35.39%	36.48%	36.48%	36.48%	36.48%	100.00%	-
Div Payout %	37.51%	26.66%	23.47%	23.50%	24.75%	30.66%	66.07%	-
YoY %	40.70%	13.59%	-0.13%	-5.05%	-19.28%	-53.59%	-	-
Horiz. %	56.77%	40.35%	35.52%	35.57%	37.46%	46.41%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Equity
Net Worth	73,075	72,375	69,198	70,836	69,647	68,504	65,578	7.46%
YoY %	0.97%	4.59%	-2.31%	1.71%	1.67%	4.46%	-	-
Horiz. %	111.43%	110.36%	105.52%	108.02%	106.20%	104.46%	100.00%	-
NOSH	98,750	97,804	97,462	98,383	98,095	97,862	97,878	0.59%
YoY %	0.97%	0.35%	-0.94%	0.29%	0.24%	-0.02%	-	-
Horiz. %	100.89%	99.92%	99.57%	100.52%	100.22%	99.98%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Ratio Analysis
NP Margin	2.86%	3.96%	4.85%	5.19%	5.18%	4.56%	5.84%	-
YoY %	-27.78%	-18.35%	-6.55%	0.19%	13.60%	-21.92%	-	-
Horiz. %	48.97%	67.81%	83.05%	88.87%	88.70%	78.08%	100.00%	-
ROE	4.75%	6.74%	8.25%	8.05%	7.78%	6.38%	8.48%	-
YoY %	-29.53%	-18.30%	2.48%	3.47%	21.94%	-24.76%	-	-
Horiz. %	56.01%	79.48%	97.29%	94.93%	91.75%	75.24%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Per Share
RPS	144.70	142.78	133.31	123.92	115.65	106.93	103.38	25.05%
YoY %	1.34%	7.10%	7.58%	7.15%	8.15%	3.43%	-	-
Horiz. %	139.97%	138.11%	128.95%	119.87%	111.87%	103.43%	100.00%	-
EPS	3.51	4.99	5.86	5.80	5.52	4.47	5.68	-27.38%
YoY %	-29.66%	-14.85%	1.03%	5.07%	23.49%	-21.30%	-	-
Horiz. %	61.80%	87.85%	103.17%	102.11%	97.18%	78.70%	100.00%	-
DPS	1.33	1.33	1.37	1.37	1.37	1.37	3.75	-49.80%
YoY %	0.00%	-2.92%	0.00%	0.00%	0.00%	-63.47%	-	-
Horiz. %	35.47%	35.47%	36.53%	36.53%	36.53%	36.53%	100.00%	-
NAPS	0.74	0.74	0.71	0.72	0.71	0.70	0.67	6.82%
YoY %	0.00%	4.23%	-1.39%	1.41%	1.43%	4.48%	-	-
Horiz. %	110.45%	110.45%	105.97%	107.46%	105.97%	104.48%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Adjusted Per Share Value based on latest NOSH - 98,383
RPS	7.33	7.16	6.66	6.25	5.82	5.36	5.19	25.80%
YoY %	2.37%	7.51%	6.56%	7.39%	8.58%	3.28%	-	-
Horiz. %	141.23%	137.96%	128.32%	120.42%	112.14%	103.28%	100.00%	-
EPS	0.18	0.25	0.29	0.29	0.28	0.22	0.29	-27.17%
YoY %	-28.00%	-13.79%	0.00%	3.57%	27.27%	-24.14%	-	-
Horiz. %	62.07%	86.21%	100.00%	100.00%	96.55%	75.86%	100.00%	-
DPS	0.07	0.07	0.07	0.07	0.07	0.07	0.19	-48.51%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-63.16%	-	-
Horiz. %	36.84%	36.84%	36.84%	36.84%	36.84%	36.84%	100.00%	-
NAPS	0.0375	0.0371	0.0355	0.0363	0.0357	0.0351	0.0336	7.57%
YoY %	1.08%	4.51%	-2.20%	1.68%	1.71%	4.46%	-	-
Horiz. %	111.61%	110.42%	105.65%	108.04%	106.25%	104.46%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/08	29/08/08	30/05/08	29/02/08	30/11/07	30/08/07	31/05/07	-
Price	0.26	0.41	0.47	0.49	0.51	0.52	0.61	-
P/RPS	0.18	0.29	0.35	0.40	0.44	0.49	0.59	-54.58%
YoY %	-37.93%	-17.14%	-12.50%	-9.09%	-10.20%	-16.95%	-	-
Horiz. %	30.51%	49.15%	59.32%	67.80%	74.58%	83.05%	100.00%	-
P/EPS	7.40	8.22	8.02	8.45	9.23	11.64	10.74	-21.93%
YoY %	-9.98%	2.49%	-5.09%	-8.45%	-20.70%	8.38%	-	-
Horiz. %	68.90%	76.54%	74.67%	78.68%	85.94%	108.38%	100.00%	-
EY	13.51	12.17	12.47	11.83	10.83	8.59	9.31	28.08%
YoY %	11.01%	-2.41%	5.41%	9.23%	26.08%	-7.73%	-	-
Horiz. %	145.11%	130.72%	133.94%	127.07%	116.33%	92.27%	100.00%	-
DY	5.12	3.24	2.91	2.80	2.69	2.63	6.15	-11.47%
YoY %	58.02%	11.34%	3.93%	4.09%	2.28%	-57.24%	-	-
Horiz. %	83.25%	52.68%	47.32%	45.53%	43.74%	42.76%	100.00%	-
P/NAPS	0.35	0.55	0.66	0.68	0.72	0.74	0.91	-47.02%
YoY %	-36.36%	-16.67%	-2.94%	-5.56%	-2.70%	-18.68%	-	-
Horiz. %	38.46%	60.44%	72.53%	74.73%	79.12%	81.32%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Price Multiplier on Announcement Date
Date	21/01/09	28/10/08	29/07/08	25/04/08	29/01/08	30/10/07	30/07/07	-
Price	0.30	0.29	0.47	0.49	0.50	0.51	0.62	-
P/RPS	0.21	0.20	0.35	0.40	0.43	0.48	0.60	-50.24%
YoY %	5.00%	-42.86%	-12.50%	-6.98%	-10.42%	-20.00%	-	-
Horiz. %	35.00%	33.33%	58.33%	66.67%	71.67%	80.00%	100.00%	-
P/EPS	8.54	5.81	8.02	8.45	9.05	11.41	10.91	-15.02%
YoY %	46.99%	-27.56%	-5.09%	-6.63%	-20.68%	4.58%	-	-
Horiz. %	78.28%	53.25%	73.51%	77.45%	82.95%	104.58%	100.00%	-
EY	11.71	17.20	12.47	11.83	11.05	8.76	9.16	17.73%
YoY %	-31.92%	37.93%	5.41%	7.06%	26.14%	-4.37%	-	-
Horiz. %	127.84%	187.77%	136.14%	129.15%	120.63%	95.63%	100.00%	-
DY	4.43	4.59	2.91	2.80	2.74	2.69	6.05	-18.71%
YoY %	-3.49%	57.73%	3.93%	2.19%	1.86%	-55.54%	-	-
Horiz. %	73.22%	75.87%	48.10%	46.28%	45.29%	44.46%	100.00%	-
P/NAPS	0.41	0.39	0.66	0.68	0.70	0.73	0.93	-41.98%
YoY %	5.13%	-40.91%	-2.94%	-2.86%	-4.11%	-21.51%	-	-
Horiz. %	44.09%	41.94%	70.97%	73.12%	75.27%	78.49%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos