[BSLCORP] QoQ TTM 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- 15.21%
YoY- 328.07%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 101,183 99,979 94,344 90,270 82,342 58,541 40,267 84.93%
PBT 7,911 11,646 12,317 12,943 11,684 7,135 5,282 30.93%
Tax -2,001 -3,023 -2,955 -2,870 -3,035 -1,947 -1,608 15.70%
NP 5,910 8,623 9,362 10,073 8,649 5,188 3,674 37.32%
-
NP to SH 5,561 8,332 9,159 9,914 8,605 5,188 3,674 31.86%
-
Tax Rate 25.29% 25.96% 23.99% 22.17% 25.98% 27.29% 30.44% -
Total Cost 95,273 91,356 84,982 80,197 73,693 53,353 36,593 89.36%
-
Net Worth 65,578 68,699 67,108 67,601 59,724 60,953 49,084 21.32%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 3,673 3,673 3,673 3,673 - - - -
Div Payout % 66.07% 44.09% 40.11% 37.06% - - - -
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 65,578 68,699 67,108 67,601 59,724 60,953 49,084 21.32%
NOSH 97,878 98,142 97,258 97,972 97,908 98,311 81,807 12.71%
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 5.84% 8.62% 9.92% 11.16% 10.50% 8.86% 9.12% -
ROE 8.48% 12.13% 13.65% 14.67% 14.41% 8.51% 7.49% -
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 103.38 101.87 97.00 92.14 84.10 59.55 49.22 64.08%
EPS 5.68 8.49 9.42 10.12 8.79 5.28 4.49 16.98%
DPS 3.75 3.75 3.75 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 5.19 5.13 4.84 4.63 4.22 3.00 2.06 85.25%
EPS 0.29 0.43 0.47 0.51 0.44 0.27 0.19 32.59%
DPS 0.19 0.19 0.19 0.19 0.00 0.00 0.00 -
NAPS 0.0336 0.0352 0.0344 0.0347 0.0306 0.0312 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 0.59 0.96 1.02 0.96 1.02 1.58 1.42 -44.34%
P/EPS 10.74 11.54 10.51 8.70 9.79 17.81 15.59 -22.01%
EY 9.31 8.66 9.51 11.50 10.22 5.61 6.42 28.14%
DY 6.15 3.83 3.79 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 - - -
Price 0.62 0.75 1.07 1.11 0.87 0.00 0.00 -
P/RPS 0.60 0.74 1.10 1.20 1.03 0.00 0.00 -
P/EPS 10.91 8.83 11.36 10.97 9.90 0.00 0.00 -
EY 9.16 11.32 8.80 9.12 10.10 0.00 0.00 -
DY 6.05 5.00 3.50 3.38 0.00 0.00 0.00 -
P/NAPS 0.93 1.07 1.55 1.61 1.43 0.00 0.00 -

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
Post a Comment