[BLDPLNT] QoQ Annualized Quarter Result on 2010-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,806,940 1,694,432 1,315,079 1,206,872 1,159,880 974,928 823,062 69.16% QoQ % 6.64% 28.85% 8.97% 4.05% 18.97% 18.45% - Horiz. % 219.54% 205.87% 159.78% 146.63% 140.92% 118.45% 100.00%
PBT 153,970 189,852 77,069 64,973 84,594 93,232 39,576 147.98% QoQ % -18.90% 146.34% 18.62% -23.19% -9.27% 135.58% - Horiz. % 389.05% 479.71% 194.74% 164.17% 213.75% 235.58% 100.00%
Tax -40,056 -52,584 -17,326 -15,848 -24,248 -19,300 -9,610 159.68% QoQ % 23.82% -203.50% -9.33% 34.64% -25.64% -100.83% - Horiz. % 416.82% 547.18% 180.29% 164.91% 252.32% 200.83% 100.00%
NP 113,914 137,268 59,743 49,125 60,346 73,932 29,966 144.17% QoQ % -17.01% 129.76% 21.61% -18.59% -18.38% 146.72% - Horiz. % 380.14% 458.08% 199.37% 163.94% 201.38% 246.72% 100.00%
NP to SH 114,166 137,300 60,607 50,230 59,914 73,496 30,102 143.79% QoQ % -16.85% 126.54% 20.66% -16.16% -18.48% 144.16% - Horiz. % 379.26% 456.12% 201.34% 166.87% 199.04% 244.16% 100.00%
Tax Rate 26.02 % 27.70 % 22.48 % 24.39 % 28.66 % 20.70 % 24.28 % 4.74% QoQ % -6.06% 23.22% -7.83% -14.90% 38.45% -14.74% - Horiz. % 107.17% 114.09% 92.59% 100.45% 118.04% 85.26% 100.00%
Total Cost 1,693,026 1,557,164 1,255,336 1,157,746 1,099,534 900,996 793,096 66.02% QoQ % 8.72% 24.04% 8.43% 5.29% 22.04% 13.60% - Horiz. % 213.47% 196.34% 158.28% 145.98% 138.64% 113.60% 100.00%
Net Worth 553,320 542,331 507,441 485,362 479,447 474,222 439,386 16.66% QoQ % 2.03% 6.88% 4.55% 1.23% 1.10% 7.93% - Horiz. % 125.93% 123.43% 115.49% 110.46% 109.12% 107.93% 100.00%
Dividend 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 553,320 542,331 507,441 485,362 479,447 474,222 439,386 16.66% QoQ % 2.03% 6.88% 4.55% 1.23% 1.10% 7.93% - Horiz. % 125.93% 123.43% 115.49% 110.46% 109.12% 107.93% 100.00%
NOSH 84,995 85,004 84,998 85,002 85,008 84,986 84,987 0.01% QoQ % -0.01% 0.01% -0.00% -0.01% 0.03% -0.00% - Horiz. % 100.01% 100.02% 100.01% 100.02% 100.02% 100.00% 100.00%
Ratio Analysis 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.30 % 8.10 % 4.54 % 4.07 % 5.20 % 7.58 % 3.64 % 44.30% QoQ % -22.22% 78.41% 11.55% -21.73% -31.40% 108.24% - Horiz. % 173.08% 222.53% 124.73% 111.81% 142.86% 208.24% 100.00%
ROE 20.63 % 25.32 % 11.94 % 10.35 % 12.50 % 15.50 % 6.85 % 108.97% QoQ % -18.52% 112.06% 15.36% -17.20% -19.35% 126.28% - Horiz. % 301.17% 369.64% 174.31% 151.09% 182.48% 226.28% 100.00%
Per Share 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2,125.92 1,993.33 1,547.18 1,419.81 1,364.43 1,147.16 968.45 69.15% QoQ % 6.65% 28.84% 8.97% 4.06% 18.94% 18.45% - Horiz. % 219.52% 205.83% 159.76% 146.61% 140.89% 118.45% 100.00%
EPS 134.32 161.52 71.30 59.09 70.48 86.48 35.41 143.82% QoQ % -16.84% 126.54% 20.66% -16.16% -18.50% 144.22% - Horiz. % 379.33% 456.14% 201.36% 166.87% 199.04% 244.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 6.5100 6.3800 5.9700 5.7100 5.6400 5.5800 5.1700 16.66% QoQ % 2.04% 6.87% 4.55% 1.24% 1.08% 7.93% - Horiz. % 125.92% 123.40% 115.47% 110.44% 109.09% 107.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,932.56 1,812.23 1,406.50 1,290.77 1,240.51 1,042.70 880.28 69.16% QoQ % 6.64% 28.85% 8.97% 4.05% 18.97% 18.45% - Horiz. % 219.54% 205.87% 159.78% 146.63% 140.92% 118.45% 100.00%
EPS 122.10 146.84 64.82 53.72 64.08 78.61 32.19 143.81% QoQ % -16.85% 126.54% 20.66% -16.17% -18.48% 144.21% - Horiz. % 379.31% 456.17% 201.37% 166.88% 199.07% 244.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 5.9179 5.8003 5.4272 5.1910 5.1278 5.0719 4.6993 16.66% QoQ % 2.03% 6.87% 4.55% 1.23% 1.10% 7.93% - Horiz. % 125.93% 123.43% 115.49% 110.46% 109.12% 107.93% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 6.8000 5.1000 5.2000 4.3200 3.9900 3.9200 3.7500 -
P/RPS 0.32 0.26 0.34 0.30 0.29 0.34 0.39 -12.39% QoQ % 23.08% -23.53% 13.33% 3.45% -14.71% -12.82% - Horiz. % 82.05% 66.67% 87.18% 76.92% 74.36% 87.18% 100.00%
P/EPS 5.06 3.16 7.29 7.31 5.66 4.53 10.59 -38.96% QoQ % 60.13% -56.65% -0.27% 29.15% 24.94% -57.22% - Horiz. % 47.78% 29.84% 68.84% 69.03% 53.45% 42.78% 100.00%
EY 19.75 31.67 13.71 13.68 17.66 22.06 9.45 63.69% QoQ % -37.64% 131.00% 0.22% -22.54% -19.95% 133.44% - Horiz. % 208.99% 335.13% 145.08% 144.76% 186.88% 233.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.04 0.80 0.87 0.76 0.71 0.70 0.73 26.69% QoQ % 30.00% -8.05% 14.47% 7.04% 1.43% -4.11% - Horiz. % 142.47% 109.59% 119.18% 104.11% 97.26% 95.89% 100.00%
Price Multiplier on Announcement Date 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 27/05/10 25/02/10 -
Price 6.7600 5.4300 5.0800 4.8100 4.2100 3.7000 3.8500 -
P/RPS 0.32 0.27 0.33 0.34 0.31 0.32 0.40 -13.86% QoQ % 18.52% -18.18% -2.94% 9.68% -3.12% -20.00% - Horiz. % 80.00% 67.50% 82.50% 85.00% 77.50% 80.00% 100.00%
P/EPS 5.03 3.36 7.12 8.14 5.97 4.28 10.87 -40.26% QoQ % 49.70% -52.81% -12.53% 36.35% 39.49% -60.63% - Horiz. % 46.27% 30.91% 65.50% 74.89% 54.92% 39.37% 100.00%
EY 19.87 29.75 14.04 12.29 16.74 23.37 9.20 67.32% QoQ % -33.21% 111.89% 14.24% -26.58% -28.37% 154.02% - Horiz. % 215.98% 323.37% 152.61% 133.59% 181.96% 254.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.04 0.85 0.85 0.84 0.75 0.66 0.74 25.55% QoQ % 22.35% 0.00% 1.19% 12.00% 13.64% -10.81% - Horiz. % 140.54% 114.86% 114.86% 113.51% 101.35% 89.19% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
BLDP BM Quarterly Report September 2010.pdf 
