[BLDPLNT] QoQ Cumulative Quarter Result on 2009-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 905,154 579,940 243,732 823,062 578,986 368,134 141,286 244.55% QoQ % 56.08% 137.94% -70.39% 42.16% 57.28% 160.56% - Horiz. % 640.65% 410.47% 172.51% 582.55% 409.80% 260.56% 100.00%
PBT 48,730 42,297 23,308 39,576 34,812 23,269 6,753 272.97% QoQ % 15.21% 81.47% -41.11% 13.68% 49.61% 244.57% - Horiz. % 721.61% 626.34% 345.15% 586.05% 515.50% 344.57% 100.00%
Tax -11,886 -12,124 -4,825 -9,610 -9,899 -5,157 -1,928 235.84% QoQ % 1.96% -151.27% 49.79% 2.92% -91.95% -167.48% - Horiz. % 616.49% 628.84% 250.26% 498.44% 513.43% 267.48% 100.00%
NP 36,844 30,173 18,483 29,966 24,913 18,112 4,825 287.30% QoQ % 22.11% 63.25% -38.32% 20.28% 37.55% 275.38% - Horiz. % 763.61% 625.35% 383.07% 621.06% 516.33% 375.38% 100.00%
NP to SH 37,673 29,957 18,374 30,102 24,826 18,007 4,924 287.80% QoQ % 25.76% 63.04% -38.96% 21.25% 37.87% 265.70% - Horiz. % 765.09% 608.39% 373.15% 611.33% 504.18% 365.70% 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 868,310 549,767 225,249 793,096 554,073 350,022 136,461 243.00% QoQ % 57.94% 144.07% -71.60% 43.14% 58.30% 156.50% - Horiz. % 636.31% 402.87% 165.06% 581.19% 406.03% 256.50% 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 7.76 % 6.25 % 3.87 % 6.85 % 5.51 % 4.05 % 1.12 % 263.01% QoQ % 24.16% 61.50% -43.50% 24.32% 36.05% 261.61% - Horiz. % 692.86% 558.04% 345.54% 611.61% 491.96% 361.61% 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 1,064.86 682.21 286.79 968.45 681.23 433.00 166.13 244.67% QoQ % 56.09% 137.88% -70.39% 42.16% 57.33% 160.64% - Horiz. % 640.98% 410.65% 172.63% 582.95% 410.06% 260.64% 100.00%
EPS 44.32 35.24 21.62 35.41 29.21 21.18 5.79 287.92% QoQ % 25.77% 63.00% -38.94% 21.23% 37.91% 265.80% - Horiz. % 765.46% 608.64% 373.40% 611.57% 504.49% 365.80% 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 968.08 620.26 260.68 880.28 619.24 393.73 151.11 244.55% QoQ % 56.08% 137.94% -70.39% 42.15% 57.28% 160.56% - Horiz. % 640.65% 410.47% 172.51% 582.54% 409.79% 260.56% 100.00%
EPS 40.29 32.04 19.65 32.19 26.55 19.26 5.27 287.60% QoQ % 25.75% 63.05% -38.96% 21.24% 37.85% 265.46% - Horiz. % 764.52% 607.97% 372.87% 610.82% 503.80% 365.46% 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 0.41 0.58 1.37 0.39 0.51 0.76 1.55 -58.76% QoQ % -29.31% -57.66% 251.28% -23.53% -32.89% -50.97% - Horiz. % 26.45% 37.42% 88.39% 25.16% 32.90% 49.03% 100.00%
P/EPS 9.75 11.32 18.13 10.59 11.91 15.58 44.56 -63.66% QoQ % -13.87% -37.56% 71.20% -11.08% -23.56% -65.04% - Horiz. % 21.88% 25.40% 40.69% 23.77% 26.73% 34.96% 100.00%
EY 10.26 8.83 5.52 9.45 8.39 6.42 2.24 175.55% QoQ % 16.19% 59.96% -41.59% 12.63% 30.69% 186.61% - Horiz. % 458.04% 394.20% 246.43% 421.88% 374.55% 286.61% 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 0.45 0.62 1.29 0.40 0.59 0.81 1.93 -62.08% QoQ % -27.42% -51.94% 222.50% -32.20% -27.16% -58.03% - Horiz. % 23.32% 32.12% 66.84% 20.73% 30.57% 41.97% 100.00%
P/EPS 10.85 11.95 17.11 10.87 13.69 16.53 55.27 -66.19% QoQ % -9.21% -30.16% 57.41% -20.60% -17.18% -70.09% - Horiz. % 19.63% 21.62% 30.96% 19.67% 24.77% 29.91% 100.00%
EY 9.21 8.37 5.84 9.20 7.30 6.05 1.81 195.55% QoQ % 10.04% 43.32% -36.52% 26.03% 20.66% 234.25% - Horiz. % 508.84% 462.43% 322.65% 508.29% 403.31% 334.25% 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 
