[BSLCORP] YoY TTM Result on 31-Aug-2009 [#4]

Stock
[BSLCORP] BSL CORPORATION BERHAD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- -275.37%
YoY- -136.85%
Quarter Report
Latest QR
Upcoming QR
BSLCORP's Result
BSLCORP's Financial Summary
View:
Show?
TTM Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 146,534 181,519 160,893 139,827 139,648 104,649 90,270 8.40%
PBT 3,509 6,998 8,919 -1,365 8,197 4,446 12,943 -19.53%
Tax -1,705 -354 -125 -322 -2,663 327 -2,870 -8.30%
NP 1,804 6,644 8,794 -1,687 5,534 4,773 10,073 -24.90%
-
NP to SH 1,764 5,927 8,276 -1,798 4,879 4,373 9,914 -24.98%
-
Tax Rate 48.59% 5.06% 1.40% - 32.49% -7.35% 22.17% -
Total Cost 144,730 174,875 152,099 141,514 134,114 99,876 80,197 10.33%
-
Net Worth 89,084 84,142 77,348 69,775 72,375 68,504 67,601 4.70%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - 1,300 1,340 3,673 -
Div Payout % - - - - 26.66% 30.66% 37.06% -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 89,084 84,142 77,348 69,775 72,375 68,504 67,601 4.70%
NOSH 97,894 97,840 97,909 98,275 97,804 97,862 97,972 -0.01%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 1.23% 3.66% 5.47% -1.21% 3.96% 4.56% 11.16% -
ROE 1.98% 7.04% 10.70% -2.58% 6.74% 6.38% 14.67% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 149.69 185.53 164.33 142.28 142.78 106.93 92.14 8.41%
EPS 1.80 6.06 8.45 -1.83 4.99 4.47 10.12 -24.98%
DPS 0.00 0.00 0.00 0.00 1.33 1.37 3.75 -
NAPS 0.91 0.86 0.79 0.71 0.74 0.70 0.69 4.71%
Adjusted Per Share Value based on latest NOSH - 98,275
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 7.51 9.31 8.25 7.17 7.16 5.36 4.63 8.38%
EPS 0.09 0.30 0.42 -0.09 0.25 0.22 0.51 -25.08%
DPS 0.00 0.00 0.00 0.00 0.07 0.07 0.19 -
NAPS 0.0457 0.0431 0.0397 0.0358 0.0371 0.0351 0.0347 4.69%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.26 0.29 0.34 0.30 0.41 0.52 0.88 -
P/RPS 0.17 0.16 0.21 0.21 0.29 0.49 0.96 -25.04%
P/EPS 14.43 4.79 4.02 -16.40 8.22 11.64 8.70 8.79%
EY 6.93 20.89 24.86 -6.10 12.17 8.59 11.50 -8.08%
DY 0.00 0.00 0.00 0.00 3.24 2.63 4.26 -
P/NAPS 0.29 0.34 0.43 0.42 0.55 0.74 1.28 -21.90%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 29/10/12 27/10/11 22/10/10 26/10/09 28/10/08 30/10/07 30/10/06 -
Price 0.26 0.26 0.36 0.29 0.29 0.51 1.11 -
P/RPS 0.17 0.14 0.22 0.20 0.20 0.48 1.20 -27.77%
P/EPS 14.43 4.29 4.26 -15.85 5.81 11.41 10.97 4.67%
EY 6.93 23.30 23.48 -6.31 17.20 8.76 9.12 -4.46%
DY 0.00 0.00 0.00 0.00 4.59 2.69 3.38 -
P/NAPS 0.29 0.30 0.46 0.41 0.39 0.73 1.61 -24.83%

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