[BSLCORP] QoQ TTM Result on 31-May-2008 [#3]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- 0.12%
YoY- 2.72%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 134,394 142,894 139,648 129,932 121,917 113,443 104,649 18.16%
PBT 3,206 6,535 8,197 7,109 6,377 5,660 4,446 -19.60%
Tax -1,960 -2,447 -2,663 -803 -53 216 327 -
NP 1,246 4,088 5,534 6,306 6,324 5,876 4,773 -59.18%
-
NP to SH 871 3,468 4,879 5,712 5,705 5,418 4,373 -65.92%
-
Tax Rate 61.14% 37.44% 32.49% 11.30% 0.83% -3.82% -7.35% -
Total Cost 133,148 138,806 134,114 123,626 115,593 107,567 99,876 21.15%
-
Net Worth 70,395 73,075 72,375 69,198 70,836 69,647 68,504 1.83%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 1,300 1,300 1,300 1,340 1,340 1,340 1,340 -2.00%
Div Payout % 149.35% 37.51% 26.66% 23.47% 23.50% 24.75% 30.66% -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 70,395 73,075 72,375 69,198 70,836 69,647 68,504 1.83%
NOSH 97,771 98,750 97,804 97,462 98,383 98,095 97,862 -0.06%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 0.93% 2.86% 3.96% 4.85% 5.19% 5.18% 4.56% -
ROE 1.24% 4.75% 6.74% 8.25% 8.05% 7.78% 6.38% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 137.46 144.70 142.78 133.31 123.92 115.65 106.93 18.24%
EPS 0.89 3.51 4.99 5.86 5.80 5.52 4.47 -65.93%
DPS 1.33 1.33 1.33 1.37 1.37 1.37 1.37 -1.95%
NAPS 0.72 0.74 0.74 0.71 0.72 0.71 0.70 1.89%
Adjusted Per Share Value based on latest NOSH - 97,462
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 69.83 74.25 72.56 67.51 63.35 58.94 54.38 18.15%
EPS 0.45 1.80 2.54 2.97 2.96 2.82 2.27 -66.03%
DPS 0.68 0.68 0.68 0.70 0.70 0.70 0.70 -1.91%
NAPS 0.3658 0.3797 0.3761 0.3596 0.3681 0.3619 0.3559 1.84%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.33 0.26 0.41 0.47 0.49 0.51 0.52 -
P/RPS 0.24 0.18 0.29 0.35 0.40 0.44 0.49 -37.89%
P/EPS 37.04 7.40 8.22 8.02 8.45 9.23 11.64 116.49%
EY 2.70 13.51 12.17 12.47 11.83 10.83 8.59 -53.80%
DY 4.03 5.12 3.24 2.91 2.80 2.69 2.63 32.94%
P/NAPS 0.46 0.35 0.55 0.66 0.68 0.72 0.74 -27.18%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/04/09 21/01/09 28/10/08 29/07/08 25/04/08 29/01/08 30/10/07 -
Price 0.33 0.30 0.29 0.47 0.49 0.50 0.51 -
P/RPS 0.24 0.21 0.20 0.35 0.40 0.43 0.48 -37.03%
P/EPS 37.04 8.54 5.81 8.02 8.45 9.05 11.41 119.39%
EY 2.70 11.71 17.20 12.47 11.83 11.05 8.76 -54.40%
DY 4.03 4.43 4.59 2.91 2.80 2.74 2.69 30.96%
P/NAPS 0.46 0.41 0.39 0.66 0.68 0.70 0.73 -26.52%

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