[BSLCORP] YoY TTM Result on 30-Nov-2017 [#1]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
26-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
30-Nov-2017 [#1]
Profit Trend
QoQ- -15.06%
YoY- -36.97%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 144,426 154,151 163,614 160,810 111,628 100,361 95,479 7.13%
PBT 4,046 1,806 20 6,411 5,843 -167 -12,308 -
Tax -1,220 -2,670 -454 -2,970 -660 -927 670 -
NP 2,826 -864 -434 3,441 5,183 -1,094 -11,638 -
-
NP to SH 2,524 -564 490 3,130 4,966 -1,065 -11,687 -
-
Tax Rate 30.15% 147.84% 2,270.00% 46.33% 11.30% - - -
Total Cost 141,600 155,015 164,048 157,369 106,445 101,455 107,117 4.75%
-
Net Worth 109,198 108,232 112,097 77,308 74,471 65,906 68,775 8.00%
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 109,198 108,232 112,097 77,308 74,471 65,906 68,775 8.00%
NOSH 98,000 98,000 98,000 98,000 98,000 95,517 96,866 0.19%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 1.96% -0.56% -0.27% 2.14% 4.64% -1.09% -12.19% -
ROE 2.31% -0.52% 0.44% 4.05% 6.67% -1.62% -16.99% -
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 149.45 159.52 169.31 166.41 115.42 105.07 98.57 7.17%
EPS 2.61 -0.58 0.51 3.24 5.13 -1.11 -12.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.12 1.16 0.80 0.77 0.69 0.71 8.04%
Adjusted Per Share Value based on latest NOSH - 98,000
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 75.04 80.10 85.01 83.56 58.00 52.15 49.61 7.13%
EPS 1.31 -0.29 0.25 1.63 2.58 -0.55 -6.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5674 0.5624 0.5825 0.4017 0.387 0.3425 0.3574 8.00%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.31 0.275 0.32 0.695 0.30 0.205 0.275 -
P/RPS 0.21 0.17 0.19 0.42 0.26 0.20 0.28 -4.67%
P/EPS 11.87 -47.12 63.11 21.46 5.84 -18.39 -2.28 -
EY 8.43 -2.12 1.58 4.66 17.12 -5.44 -43.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.28 0.87 0.39 0.30 0.39 -5.93%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 26/01/21 16/01/20 28/01/19 26/01/18 20/01/17 22/01/16 27/01/15 -
Price 0.575 0.275 0.30 0.68 0.33 0.24 0.225 -
P/RPS 0.38 0.17 0.18 0.41 0.29 0.23 0.23 8.72%
P/EPS 22.01 -47.12 59.16 20.99 6.43 -21.53 -1.86 -
EY 4.54 -2.12 1.69 4.76 15.56 -4.65 -53.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.25 0.26 0.85 0.43 0.35 0.32 8.07%

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