[BSLCORP] QoQ TTM Result on 31-May-2007 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- -33.26%
YoY- -35.37%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 121,917 113,443 104,649 101,183 99,979 94,344 90,270 22.20%
PBT 6,377 5,660 4,446 7,911 11,646 12,317 12,943 -37.64%
Tax -53 216 327 -2,001 -3,023 -2,955 -2,870 -93.03%
NP 6,324 5,876 4,773 5,910 8,623 9,362 10,073 -26.70%
-
NP to SH 5,705 5,418 4,373 5,561 8,332 9,159 9,914 -30.83%
-
Tax Rate 0.83% -3.82% -7.35% 25.29% 25.96% 23.99% 22.17% -
Total Cost 115,593 107,567 99,876 95,273 91,356 84,982 80,197 27.62%
-
Net Worth 70,836 69,647 68,504 65,578 68,699 67,108 67,601 3.16%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div 1,340 1,340 1,340 3,673 3,673 3,673 3,673 -48.97%
Div Payout % 23.50% 24.75% 30.66% 66.07% 44.09% 40.11% 37.06% -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 70,836 69,647 68,504 65,578 68,699 67,108 67,601 3.16%
NOSH 98,383 98,095 97,862 97,878 98,142 97,258 97,972 0.27%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 5.19% 5.18% 4.56% 5.84% 8.62% 9.92% 11.16% -
ROE 8.05% 7.78% 6.38% 8.48% 12.13% 13.65% 14.67% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 123.92 115.65 106.93 103.38 101.87 97.00 92.14 21.86%
EPS 5.80 5.52 4.47 5.68 8.49 9.42 10.12 -31.02%
DPS 1.37 1.37 1.37 3.75 3.75 3.75 3.75 -48.92%
NAPS 0.72 0.71 0.70 0.67 0.70 0.69 0.69 2.88%
Adjusted Per Share Value based on latest NOSH - 97,878
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 63.35 58.94 54.38 52.57 51.95 49.02 46.90 22.21%
EPS 2.96 2.82 2.27 2.89 4.33 4.76 5.15 -30.89%
DPS 0.70 0.70 0.70 1.91 1.91 1.91 1.91 -48.81%
NAPS 0.3681 0.3619 0.3559 0.3407 0.357 0.3487 0.3513 3.16%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.49 0.51 0.52 0.61 0.98 0.99 0.88 -
P/RPS 0.40 0.44 0.49 0.59 0.96 1.02 0.96 -44.24%
P/EPS 8.45 9.23 11.64 10.74 11.54 10.51 8.70 -1.92%
EY 11.83 10.83 8.59 9.31 8.66 9.51 11.50 1.90%
DY 2.80 2.69 2.63 6.15 3.83 3.79 4.26 -24.42%
P/NAPS 0.68 0.72 0.74 0.91 1.40 1.43 1.28 -34.43%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 25/04/08 29/01/08 30/10/07 30/07/07 20/04/07 25/01/07 30/10/06 -
Price 0.49 0.50 0.51 0.62 0.75 1.07 1.11 -
P/RPS 0.40 0.43 0.48 0.60 0.74 1.10 1.20 -51.95%
P/EPS 8.45 9.05 11.41 10.91 8.83 11.36 10.97 -15.98%
EY 11.83 11.05 8.76 9.16 11.32 8.80 9.12 18.95%
DY 2.80 2.74 2.69 6.05 5.00 3.50 3.38 -11.80%
P/NAPS 0.68 0.70 0.73 0.93 1.07 1.55 1.61 -43.73%

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