[BSLCORP] YoY TTM Result on 31-Aug-2008 [#4]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
28-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-Aug-2008 [#4]
Profit Trend
QoQ- -14.58%
YoY- 11.57%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Revenue 181,519 160,893 139,827 139,648 104,649 90,270 20,208 44.15%
PBT 6,998 8,919 -1,365 8,197 4,446 12,943 3,579 11.81%
Tax -354 -125 -322 -2,663 327 -2,870 -1,263 -19.09%
NP 6,644 8,794 -1,687 5,534 4,773 10,073 2,316 19.19%
-
NP to SH 5,927 8,276 -1,798 4,879 4,373 9,914 2,316 16.94%
-
Tax Rate 5.06% 1.40% - 32.49% -7.35% 22.17% 35.29% -
Total Cost 174,875 152,099 141,514 134,114 99,876 80,197 17,892 46.19%
-
Net Worth 84,142 77,348 69,775 72,375 68,504 67,601 43,659 11.54%
Dividend
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Div - - - 1,300 1,340 3,673 - -
Div Payout % - - - 26.66% 30.66% 37.06% - -
Equity
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Net Worth 84,142 77,348 69,775 72,375 68,504 67,601 43,659 11.54%
NOSH 97,840 97,909 98,275 97,804 97,862 97,972 73,999 4.76%
Ratio Analysis
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
NP Margin 3.66% 5.47% -1.21% 3.96% 4.56% 11.16% 11.46% -
ROE 7.04% 10.70% -2.58% 6.74% 6.38% 14.67% 5.30% -
Per Share
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 185.53 164.33 142.28 142.78 106.93 92.14 27.31 37.60%
EPS 6.06 8.45 -1.83 4.99 4.47 10.12 3.13 11.63%
DPS 0.00 0.00 0.00 1.33 1.37 3.75 0.00 -
NAPS 0.86 0.79 0.71 0.74 0.70 0.69 0.59 6.47%
Adjusted Per Share Value based on latest NOSH - 97,804
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 9.31 8.25 7.17 7.16 5.36 4.63 1.04 44.07%
EPS 0.30 0.42 -0.09 0.25 0.22 0.51 0.12 16.49%
DPS 0.00 0.00 0.00 0.07 0.07 0.19 0.00 -
NAPS 0.0431 0.0397 0.0358 0.0371 0.0351 0.0347 0.0224 11.51%
Price Multiplier on Financial Quarter End Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 - -
Price 0.29 0.34 0.30 0.41 0.52 0.88 0.00 -
P/RPS 0.16 0.21 0.21 0.29 0.49 0.96 0.00 -
P/EPS 4.79 4.02 -16.40 8.22 11.64 8.70 0.00 -
EY 20.89 24.86 -6.10 12.17 8.59 11.50 0.00 -
DY 0.00 0.00 0.00 3.24 2.63 4.26 0.00 -
P/NAPS 0.34 0.43 0.42 0.55 0.74 1.28 0.00 -
Price Multiplier on Announcement Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 27/10/11 22/10/10 26/10/09 28/10/08 30/10/07 30/10/06 - -
Price 0.26 0.36 0.29 0.29 0.51 1.11 0.00 -
P/RPS 0.14 0.22 0.20 0.20 0.48 1.20 0.00 -
P/EPS 4.29 4.26 -15.85 5.81 11.41 10.97 0.00 -
EY 23.30 23.48 -6.31 17.20 8.76 9.12 0.00 -
DY 0.00 0.00 0.00 4.59 2.69 3.38 0.00 -
P/NAPS 0.30 0.46 0.41 0.39 0.73 1.61 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