[BSLCORP] QoQ TTM Result on 31-Aug-2021

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
29-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-Aug-2021
Profit Trend
QoQ- 32.6%
YoY- 2406.47%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 168,328 43,600 171,870 159,491 171,667 148,049 144,426 13.07%
PBT 10,419 1,400 13,071 10,522 9,778 5,783 4,046 113.57%
Tax -1,389 -500 -1,965 -1,581 -2,283 -1,640 -1,220 10.96%
NP 9,030 900 11,106 8,941 7,495 4,143 2,826 153.93%
-
NP to SH 9,440 1,000 11,360 9,299 7,013 3,658 2,524 188.11%
-
Tax Rate 13.33% 35.71% 15.03% 15.03% 23.35% 28.36% 30.15% -
Total Cost 159,298 42,700 160,764 150,550 164,172 143,906 141,600 9.90%
-
Net Worth 130,324 0 119,828 119,828 115,963 111,131 109,198 15.24%
Dividend
28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 130,324 0 119,828 119,828 115,963 111,131 109,198 15.24%
NOSH 220,032 193,272 196,040 98,000 98,000 98,000 98,000 91.32%
Ratio Analysis
28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin 5.36% 2.06% 6.46% 5.61% 4.37% 2.80% 1.96% -
ROE 7.24% 0.00% 9.48% 7.76% 6.05% 3.29% 2.31% -
Per Share
28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 80.08 22.56 88.93 165.04 177.64 153.20 149.45 -39.37%
EPS 4.49 0.52 5.88 9.62 7.26 3.79 2.61 54.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.00 0.62 1.24 1.20 1.15 1.13 -38.21%
Adjusted Per Share Value based on latest NOSH - 98,000
28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 87.46 22.65 89.30 82.87 89.20 76.93 75.04 13.07%
EPS 4.91 0.52 5.90 4.83 3.64 1.90 1.31 188.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6772 0.00 0.6226 0.6226 0.6025 0.5774 0.5674 15.24%
Price Multiplier on Financial Quarter End Date
28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 28/02/22 31/12/21 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.275 1.02 1.26 1.19 1.01 0.655 0.31 -
P/RPS 0.34 4.52 1.42 0.72 0.57 0.43 0.21 47.18%
P/EPS 6.12 197.14 21.44 12.37 13.92 17.30 11.87 -41.22%
EY 16.33 0.51 4.66 8.09 7.19 5.78 8.43 69.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 2.03 0.96 0.84 0.57 0.27 47.95%
Price Multiplier on Announcement Date
28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 29/04/22 - 31/01/22 29/10/21 20/08/21 22/04/21 26/01/21 -
Price 0.175 0.00 0.515 2.34 1.15 0.85 0.575 -
P/RPS 0.22 0.00 0.58 1.42 0.65 0.55 0.38 -35.49%
P/EPS 3.90 0.00 8.76 24.32 15.85 22.46 22.01 -75.04%
EY 25.66 0.00 11.41 4.11 6.31 4.45 4.54 301.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.00 0.83 1.89 0.96 0.74 0.51 -38.18%

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