[BLDPLNT] QoQ TTM Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,989,695 1,847,519 1,734,866 1,519,537 1,462,976 1,440,443 1,445,361 23.72% QoQ % 7.70% 6.49% 14.17% 3.87% 1.56% -0.34% - Horiz. % 137.66% 127.82% 120.03% 105.13% 101.22% 99.66% 100.00%
PBT 32,762 41,315 17,096 2,809 401 -11,952 21,978 30.46% QoQ % -20.70% 141.66% 508.62% 600.50% 103.36% -154.38% - Horiz. % 149.07% 187.98% 77.79% 12.78% 1.82% -54.38% 100.00%
Tax -16,590 -18,020 -7,478 2,864 3,525 5,825 -1,771 343.77% QoQ % 7.94% -140.97% -361.10% -18.75% -39.48% 428.91% - Horiz. % 936.76% 1,017.50% 422.25% -161.72% -199.04% -328.91% 100.00%
NP 16,172 23,295 9,618 5,673 3,926 -6,127 20,207 -13.79% QoQ % -30.58% 142.20% 69.54% 44.50% 164.08% -130.32% - Horiz. % 80.03% 115.28% 47.60% 28.07% 19.43% -30.32% 100.00%
NP to SH 15,168 22,499 8,978 5,355 3,486 -6,380 20,354 -17.79% QoQ % -32.58% 150.60% 67.66% 53.61% 154.64% -131.35% - Horiz. % 74.52% 110.54% 44.11% 26.31% 17.13% -31.35% 100.00%
Tax Rate 50.64 % 43.62 % 43.74 % -101.96 % -879.05 % - % 8.06 % 240.11% QoQ % 16.09% -0.27% 142.90% 88.40% 0.00% 0.00% - Horiz. % 628.29% 541.19% 542.68% -1,265.01% -10,906.33% 0.00% 100.00%
Total Cost 1,973,523 1,824,224 1,725,248 1,513,864 1,459,050 1,446,570 1,425,154 24.21% QoQ % 8.18% 5.74% 13.96% 3.76% 0.86% 1.50% - Horiz. % 138.48% 128.00% 121.06% 106.22% 102.38% 101.50% 100.00%
Net Worth 748,000 810,645 808,774 804,100 800,360 789,996 801,294 -4.48% QoQ % -7.73% 0.23% 0.58% 0.47% 1.31% -1.41% - Horiz. % 93.35% 101.17% 100.93% 100.35% 99.88% 98.59% 100.00%
Dividend 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 0 0 0 0 0 0 0 - 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 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 748,000 810,645 808,774 804,100 800,360 789,996 801,294 -4.48% QoQ % -7.73% 0.23% 0.58% 0.47% 1.31% -1.41% - Horiz. % 93.35% 101.17% 100.93% 100.35% 99.88% 98.59% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 93,490 93,500 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.01% -0.01% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 99.99% 100.00%
Ratio Analysis 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 0.81 % 1.26 % 0.55 % 0.37 % 0.27 % -0.43 % 1.40 % -30.54% QoQ % -35.71% 129.09% 48.65% 37.04% 162.79% -130.71% - Horiz. % 57.86% 90.00% 39.29% 26.43% 19.29% -30.71% 100.00%
ROE 2.03 % 2.78 % 1.11 % 0.67 % 0.44 % -0.81 % 2.54 % -13.87% QoQ % -26.98% 150.45% 65.67% 52.27% 154.32% -131.89% - Horiz. % 79.92% 109.45% 43.70% 26.38% 17.32% -31.89% 100.00%
Per Share 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2,128.02 1,975.96 1,855.47 1,625.17 1,564.68 1,540.73 1,545.84 23.72% QoQ % 7.70% 6.49% 14.17% 3.87% 1.55% -0.33% - Horiz. % 137.66% 127.82% 120.03% 105.13% 101.22% 99.67% 100.00%
EPS 16.22 24.06 9.60 5.73 3.73 -6.82 21.77 -17.80% QoQ % -32.59% 150.62% 67.54% 53.62% 154.69% -131.33% - Horiz. % 74.51% 110.52% 44.10% 26.32% 17.13% -31.33% 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 8.0000 8.6700 8.6500 8.6000 8.5600 8.4500 8.5700 -4.48% QoQ % -7.73% 0.23% 0.58% 0.47% 1.30% -1.40% - Horiz. % 93.35% 101.17% 100.93% 100.35% 99.88% 98.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2,128.02 1,975.96 1,855.47 1,625.17 1,564.68 1,540.58 1,545.84 23.72% QoQ % 7.70% 6.49% 14.17% 3.87% 1.56% -0.34% - Horiz. % 137.66% 127.82% 120.03% 105.13% 101.22% 99.66% 100.00%
EPS 16.22 24.06 9.60 5.73 3.73 -6.82 21.77 -17.80% QoQ % -32.59% 150.62% 67.54% 53.62% 154.69% -131.33% - Horiz. % 74.51% 110.52% 44.10% 26.32% 17.13% -31.33% 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 8.0000 8.6700 8.6500 8.6000 8.5600 8.4492 8.5700 -4.48% QoQ % -7.73% 0.23% 0.58% 0.47% 1.31% -1.41% - Horiz. % 93.35% 101.17% 100.93% 100.35% 99.88% 98.59% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 8.5300 8.5000 8.5000 8.4800 8.7000 9.2000 8.1000 -
P/RPS 0.40 0.43 0.46 0.52 0.56 0.60 0.52 -16.03% QoQ % -6.98% -6.52% -11.54% -7.14% -6.67% 15.38% - Horiz. % 76.92% 82.69% 88.46% 100.00% 107.69% 115.38% 100.00%
P/EPS 52.58 35.32 88.52 148.06 233.35 -134.81 37.21 25.90% QoQ % 48.87% -60.10% -40.21% -36.55% 273.10% -462.30% - Horiz. % 141.31% 94.92% 237.89% 397.90% 627.12% -362.30% 100.00%
EY 1.90 2.83 1.13 0.68 0.43 -0.74 2.69 -20.67% QoQ % -32.86% 150.44% 66.18% 58.14% 158.11% -127.51% - Horiz. % 70.63% 105.20% 42.01% 25.28% 15.99% -27.51% 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 1.07 0.98 0.98 0.99 1.02 1.09 0.95 8.25% QoQ % 9.18% 0.00% -1.01% -2.94% -6.42% 14.74% - Horiz. % 112.63% 103.16% 103.16% 104.21% 107.37% 114.74% 100.00%
Price Multiplier on Announcement Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 29/11/16 30/08/16 30/05/16 29/02/16 30/11/15 -
Price 8.4200 8.5300 8.5000 8.5000 8.7500 9.2000 9.3000 -
P/RPS 0.40 0.43 0.46 0.52 0.56 0.60 0.60 -23.67% QoQ % -6.98% -6.52% -11.54% -7.14% -6.67% 0.00% - Horiz. % 66.67% 71.67% 76.67% 86.67% 93.33% 100.00% 100.00%
P/EPS 51.90 35.45 88.52 148.41 234.69 -134.81 42.72 13.84% QoQ % 46.40% -59.95% -40.35% -36.76% 274.09% -415.57% - Horiz. % 121.49% 82.98% 207.21% 347.40% 549.37% -315.57% 100.00%
EY 1.93 2.82 1.13 0.67 0.43 -0.74 2.34 -12.04% QoQ % -31.56% 149.56% 68.66% 55.81% 158.11% -131.62% - Horiz. % 82.48% 120.51% 48.29% 28.63% 18.38% -31.62% 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 1.05 0.98 0.98 0.99 1.02 1.09 1.09 -2.46% QoQ % 7.14% 0.00% -1.01% -2.94% -6.42% 0.00% - Horiz. % 96.33% 89.91% 89.91% 90.83% 93.58% 100.00% 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 2Q16.pdf 
