[BLDPLNT] QoQ Annualized Quarter Result on 2009-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,206,872 1,159,880 974,928 823,062 771,981 736,268 565,144 65.76% QoQ % 4.05% 18.97% 18.45% 6.62% 4.85% 30.28% - Horiz. % 213.55% 205.24% 172.51% 145.64% 136.60% 130.28% 100.00%
PBT 64,973 84,594 93,232 39,576 46,416 46,538 27,012 79.43% QoQ % -23.19% -9.27% 135.58% -14.74% -0.26% 72.29% - Horiz. % 240.54% 313.17% 345.15% 146.51% 171.83% 172.29% 100.00%
Tax -15,848 -24,248 -19,300 -9,610 -13,198 -10,314 -7,712 61.57% QoQ % 34.64% -25.64% -100.83% 27.19% -27.97% -33.74% - Horiz. % 205.50% 314.42% 250.26% 124.61% 171.14% 133.74% 100.00%
NP 49,125 60,346 73,932 29,966 33,217 36,224 19,300 86.32% QoQ % -18.59% -18.38% 146.72% -9.79% -8.30% 87.69% - Horiz. % 254.54% 312.67% 383.07% 155.26% 172.11% 187.69% 100.00%
NP to SH 50,230 59,914 73,496 30,102 33,101 36,014 19,696 86.56% QoQ % -16.16% -18.48% 144.16% -9.06% -8.09% 82.85% - Horiz. % 255.03% 304.19% 373.15% 152.83% 168.06% 182.85% 100.00%
Tax Rate 24.39 % 28.66 % 20.70 % 24.28 % 28.44 % 22.16 % 28.55 % -9.96% QoQ % -14.90% 38.45% -14.74% -14.63% 28.34% -22.38% - Horiz. % 85.43% 100.39% 72.50% 85.04% 99.61% 77.62% 100.00%
Total Cost 1,157,746 1,099,534 900,996 793,096 738,764 700,044 545,844 65.01% QoQ % 5.29% 22.04% 13.60% 7.35% 5.53% 28.25% - Horiz. % 212.10% 201.44% 165.06% 145.30% 135.34% 128.25% 100.00%
Net Worth 485,362 479,447 474,222 439,386 450,454 444,648 437,972 7.08% QoQ % 1.23% 1.10% 7.93% -2.46% 1.31% 1.52% - Horiz. % 110.82% 109.47% 108.28% 100.32% 102.85% 101.52% 100.00%
Dividend 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 485,362 479,447 474,222 439,386 450,454 444,648 437,972 7.08% QoQ % 1.23% 1.10% 7.93% -2.46% 1.31% 1.52% - Horiz. % 110.82% 109.47% 108.28% 100.32% 102.85% 101.52% 100.00%
NOSH 85,002 85,008 84,986 84,987 84,991 85,018 85,043 -0.03% QoQ % -0.01% 0.03% -0.00% -0.00% -0.03% -0.03% - Horiz. % 99.95% 99.96% 99.93% 99.93% 99.94% 99.97% 100.00%
Ratio Analysis 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.07 % 5.20 % 7.58 % 3.64 % 4.30 % 4.92 % 3.42 % 12.29% QoQ % -21.73% -31.40% 108.24% -15.35% -12.60% 43.86% - Horiz. % 119.01% 152.05% 221.64% 106.43% 125.73% 143.86% 100.00%
ROE 10.35 % 12.50 % 15.50 % 6.85 % 7.35 % 8.10 % 4.50 % 74.15% QoQ % -17.20% -19.35% 126.28% -6.80% -9.26% 80.00% - Horiz. % 230.00% 277.78% 344.44% 152.22% 163.33% 180.00% 100.00%
Per Share 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,419.81 1,364.43 1,147.16 968.45 908.30 866.01 664.54 65.81% QoQ % 4.06% 18.94% 18.45% 6.62% 4.88% 30.32% - Horiz. % 213.65% 205.32% 172.62% 145.73% 136.68% 130.32% 100.00%
EPS 59.09 70.48 86.48 35.41 38.95 42.36 23.16 86.61% QoQ % -16.16% -18.50% 144.22% -9.09% -8.05% 82.90% - Horiz. % 255.14% 304.32% 373.40% 152.89% 168.18% 182.90% 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 5.7100 5.6400 5.5800 5.1700 5.3000 5.2300 5.1500 7.12% QoQ % 1.24% 1.08% 7.93% -2.45% 1.34% 1.55% - Horiz. % 110.87% 109.51% 108.35% 100.39% 102.91% 101.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,290.77 1,240.51 1,042.70 880.28 825.65 787.45 604.43 65.76% QoQ % 4.05% 18.97% 18.45% 6.62% 4.85% 30.28% - Horiz. % 213.55% 205.24% 172.51% 145.64% 136.60% 130.28% 100.00%
EPS 53.72 64.08 78.61 32.19 35.40 38.52 21.07 86.52% QoQ % -16.17% -18.48% 144.21% -9.07% -8.10% 82.82% - Horiz. % 254.96% 304.13% 373.09% 152.78% 168.01% 182.82% 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 5.1910 5.1278 5.0719 4.6993 4.8177 4.7556 4.6842 7.08% QoQ % 1.23% 1.10% 7.93% -2.46% 1.31% 1.52% - Horiz. % 110.82% 109.47% 108.28% 100.32% 102.85% 101.52% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.3200 3.9900 3.9200 3.7500 3.4800 3.3000 2.5800 -
P/RPS 0.30 0.29 0.34 0.39 0.38 0.38 0.39 -16.03% QoQ % 3.45% -14.71% -12.82% 2.63% 0.00% -2.56% - Horiz. % 76.92% 74.36% 87.18% 100.00% 97.44% 97.44% 100.00%
P/EPS 7.31 5.66 4.53 10.59 8.94 7.79 11.14 -24.47% QoQ % 29.15% 24.94% -57.22% 18.46% 14.76% -30.07% - Horiz. % 65.62% 50.81% 40.66% 95.06% 80.25% 69.93% 100.00%
EY 13.68 17.66 22.06 9.45 11.19 12.84 8.98 32.36% QoQ % -22.54% -19.95% 133.44% -15.55% -12.85% 42.98% - Horiz. % 152.34% 196.66% 245.66% 105.23% 124.61% 142.98% 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 0.76 0.71 0.70 0.73 0.66 0.63 0.50 32.17% QoQ % 7.04% 1.43% -4.11% 10.61% 4.76% 26.00% - Horiz. % 152.00% 142.00% 140.00% 146.00% 132.00% 126.00% 100.00%
Price Multiplier on Announcement Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 25/02/10 26/11/09 27/08/09 28/05/09 -
Price 4.8100 4.2100 3.7000 3.8500 4.0000 3.5000 3.2000 -
P/RPS 0.34 0.31 0.32 0.40 0.44 0.40 0.48 -20.52% QoQ % 9.68% -3.12% -20.00% -9.09% 10.00% -16.67% - Horiz. % 70.83% 64.58% 66.67% 83.33% 91.67% 83.33% 100.00%
P/EPS 8.14 5.97 4.28 10.87 10.27 8.26 13.82 -29.71% QoQ % 36.35% 39.49% -60.63% 5.84% 24.33% -40.23% - Horiz. % 58.90% 43.20% 30.97% 78.65% 74.31% 59.77% 100.00%
EY 12.29 16.74 23.37 9.20 9.74 12.10 7.24 42.26% QoQ % -26.58% -28.37% 154.02% -5.54% -19.50% 67.13% - Horiz. % 169.75% 231.22% 322.79% 127.07% 134.53% 167.13% 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 0.84 0.75 0.66 0.74 0.75 0.67 0.62 22.42% QoQ % 12.00% 13.64% -10.81% -1.33% 11.94% 8.06% - Horiz. % 135.48% 120.97% 106.45% 119.35% 120.97% 108.06% 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 Dec 2009.pdf 
