[BSLCORP] QoQ TTM Result on 30-Nov-2007 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- 23.9%
YoY- -40.85%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 139,648 129,932 121,917 113,443 104,649 101,183 99,979 24.82%
PBT 8,197 7,109 6,377 5,660 4,446 7,911 11,646 -20.78%
Tax -2,663 -803 -53 216 327 -2,001 -3,023 -8.07%
NP 5,534 6,306 6,324 5,876 4,773 5,910 8,623 -25.49%
-
NP to SH 4,879 5,712 5,705 5,418 4,373 5,561 8,332 -29.89%
-
Tax Rate 32.49% 11.30% 0.83% -3.82% -7.35% 25.29% 25.96% -
Total Cost 134,114 123,626 115,593 107,567 99,876 95,273 91,356 29.01%
-
Net Worth 72,375 69,198 70,836 69,647 68,504 65,578 68,699 3.51%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div 1,300 1,340 1,340 1,340 1,340 3,673 3,673 -49.80%
Div Payout % 26.66% 23.47% 23.50% 24.75% 30.66% 66.07% 44.09% -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 72,375 69,198 70,836 69,647 68,504 65,578 68,699 3.51%
NOSH 97,804 97,462 98,383 98,095 97,862 97,878 98,142 -0.22%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 3.96% 4.85% 5.19% 5.18% 4.56% 5.84% 8.62% -
ROE 6.74% 8.25% 8.05% 7.78% 6.38% 8.48% 12.13% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 142.78 133.31 123.92 115.65 106.93 103.38 101.87 25.11%
EPS 4.99 5.86 5.80 5.52 4.47 5.68 8.49 -29.72%
DPS 1.33 1.37 1.37 1.37 1.37 3.75 3.75 -49.73%
NAPS 0.74 0.71 0.72 0.71 0.70 0.67 0.70 3.75%
Adjusted Per Share Value based on latest NOSH - 98,095
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 7.16 6.66 6.25 5.82 5.36 5.19 5.13 24.76%
EPS 0.25 0.29 0.29 0.28 0.22 0.29 0.43 -30.22%
DPS 0.07 0.07 0.07 0.07 0.07 0.19 0.19 -48.45%
NAPS 0.0371 0.0355 0.0363 0.0357 0.0351 0.0336 0.0352 3.55%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.41 0.47 0.49 0.51 0.52 0.61 0.98 -
P/RPS 0.29 0.35 0.40 0.44 0.49 0.59 0.96 -54.81%
P/EPS 8.22 8.02 8.45 9.23 11.64 10.74 11.54 -20.15%
EY 12.17 12.47 11.83 10.83 8.59 9.31 8.66 25.33%
DY 3.24 2.91 2.80 2.69 2.63 6.15 3.83 -10.50%
P/NAPS 0.55 0.66 0.68 0.72 0.74 0.91 1.40 -46.20%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 28/10/08 29/07/08 25/04/08 29/01/08 30/10/07 30/07/07 20/04/07 -
Price 0.29 0.47 0.49 0.50 0.51 0.62 0.75 -
P/RPS 0.20 0.35 0.40 0.43 0.48 0.60 0.74 -58.03%
P/EPS 5.81 8.02 8.45 9.05 11.41 10.91 8.83 -24.25%
EY 17.20 12.47 11.83 11.05 8.76 9.16 11.32 31.99%
DY 4.59 2.91 2.80 2.74 2.69 6.05 5.00 -5.51%
P/NAPS 0.39 0.66 0.68 0.70 0.73 0.93 1.07 -48.81%

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