[BLDPLNT] QoQ TTM Result on 2012-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,739,522 1,789,686 1,913,764 1,892,708 1,880,010 1,967,049 1,896,656 -5.61% QoQ % -2.80% -6.48% 1.11% 0.68% -4.42% 3.71% - Horiz. % 91.72% 94.36% 100.90% 99.79% 99.12% 103.71% 100.00%
PBT 79,647 99,994 118,230 91,472 99,228 98,371 125,761 -26.27% QoQ % -20.35% -15.42% 29.25% -7.82% 0.87% -21.78% - Horiz. % 63.33% 79.51% 94.01% 72.73% 78.90% 78.22% 100.00%
Tax -19,293 -24,341 -29,172 -9,508 -12,366 -11,307 -19,155 0.48% QoQ % 20.74% 16.56% -206.82% 23.11% -9.37% 40.97% - Horiz. % 100.72% 127.07% 152.29% 49.64% 64.56% 59.03% 100.00%
NP 60,354 75,653 89,058 81,964 86,862 87,064 106,606 -31.59% QoQ % -20.22% -15.05% 8.66% -5.64% -0.23% -18.33% - Horiz. % 56.61% 70.97% 83.54% 76.88% 81.48% 81.67% 100.00%
NP to SH 60,257 75,387 88,511 81,593 86,575 86,951 106,599 -31.66% QoQ % -20.07% -14.83% 8.48% -5.75% -0.43% -18.43% - Horiz. % 56.53% 70.72% 83.03% 76.54% 81.22% 81.57% 100.00%
Tax Rate 24.22 % 24.34 % 24.67 % 10.39 % 12.46 % 11.49 % 15.23 % 36.28% QoQ % -0.49% -1.34% 137.44% -16.61% 8.44% -24.56% - Horiz. % 159.03% 159.82% 161.98% 68.22% 81.81% 75.44% 100.00%
Total Cost 1,679,168 1,714,033 1,824,706 1,810,744 1,793,148 1,879,985 1,790,050 -4.18% QoQ % -2.03% -6.07% 0.77% 0.98% -4.62% 5.02% - Horiz. % 93.81% 95.75% 101.94% 101.16% 100.17% 105.02% 100.00%
Net Worth 748,434 673,815 594,909 636,069 625,641 615,295 594,940 16.55% QoQ % 11.07% 13.26% -6.47% 1.67% 1.68% 3.42% - Horiz. % 125.80% 113.26% 99.99% 106.91% 105.16% 103.42% 100.00%
Dividend 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 748,434 673,815 594,909 636,069 625,641 615,295 594,940 16.55% QoQ % 11.07% 13.26% -6.47% 1.67% 1.68% 3.42% - Horiz. % 125.80% 113.26% 99.99% 106.91% 105.16% 103.42% 100.00%
NOSH 86,027 84,863 84,987 85,036 85,005 84,985 84,991 0.81% QoQ % 1.37% -0.15% -0.06% 0.04% 0.02% -0.01% - Horiz. % 101.22% 99.85% 99.99% 100.05% 100.02% 99.99% 100.00%
Ratio Analysis 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.47 % 4.23 % 4.65 % 4.33 % 4.62 % 4.43 % 5.62 % -27.51% QoQ % -17.97% -9.03% 7.39% -6.28% 4.29% -21.17% - Horiz. % 61.74% 75.27% 82.74% 77.05% 82.21% 78.83% 100.00%
ROE 8.05 % 11.19 % 14.88 % 12.83 % 13.84 % 14.13 % 17.92 % -41.37% QoQ % -28.06% -24.80% 15.98% -7.30% -2.05% -21.15% - Horiz. % 44.92% 62.44% 83.04% 71.60% 77.23% 78.85% 100.00%
Per Share 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2,022.07 2,108.90 2,251.83 2,225.77 2,211.63 2,314.57 2,231.58 -6.37% QoQ % -4.12% -6.35% 1.17% 0.64% -4.45% 3.72% - Horiz. % 90.61% 94.50% 100.91% 99.74% 99.11% 103.72% 100.00%
EPS 70.04 88.83 104.15 95.95 101.85 102.31 125.42 -32.21% QoQ % -21.15% -14.71% 8.55% -5.79% -0.45% -18.43% - Horiz. % 55.84% 70.83% 83.04% 76.50% 81.21% 81.57% 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 8.7000 7.9400 7.0000 7.4800 7.3600 7.2400 7.0000 15.61% QoQ % 9.57% 13.43% -6.42% 1.63% 1.66% 3.43% - Horiz. % 124.29% 113.43% 100.00% 106.86% 105.14% 103.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1,860.45 1,914.10 2,046.81 2,024.29 2,010.71 2,103.80 2,028.51 -5.61% QoQ % -2.80% -6.48% 1.11% 0.68% -4.42% 3.71% - Horiz. % 91.72% 94.36% 100.90% 99.79% 99.12% 103.71% 100.00%
EPS 64.45 80.63 94.66 87.27 92.59 93.00 114.01 -31.66% QoQ % -20.07% -14.82% 8.47% -5.75% -0.44% -18.43% - Horiz. % 56.53% 70.72% 83.03% 76.55% 81.21% 81.57% 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 8.0047 7.2066 6.3627 6.8029 6.6914 6.5807 6.3630 16.55% QoQ % 11.07% 13.26% -6.47% 1.67% 1.68% 3.42% - Horiz. % 125.80% 113.26% 100.00% 106.91% 105.16% 103.42% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 8.5000 8.3700 8.2900 8.0900 8.3800 9.2300 7.2900 -
P/RPS 0.42 0.40 0.37 0.36 0.38 0.40 0.33 17.46% QoQ % 5.00% 8.11% 2.78% -5.26% -5.00% 21.21% - Horiz. % 127.27% 121.21% 112.12% 109.09% 115.15% 121.21% 100.00%
P/EPS 12.14 9.42 7.96 8.43 8.23 9.02 5.81 63.51% QoQ % 28.87% 18.34% -5.58% 2.43% -8.76% 55.25% - Horiz. % 208.95% 162.13% 137.01% 145.09% 141.65% 155.25% 100.00%
EY 8.24 10.61 12.56 11.86 12.15 11.08 17.20 -38.80% QoQ % -22.34% -15.53% 5.90% -2.39% 9.66% -35.58% - Horiz. % 47.91% 61.69% 73.02% 68.95% 70.64% 64.42% 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 0.98 1.05 1.18 1.08 1.14 1.27 1.04 -3.89% QoQ % -6.67% -11.02% 9.26% -5.26% -10.24% 22.12% - Horiz. % 94.23% 100.96% 113.46% 103.85% 109.62% 122.12% 100.00%
Price Multiplier on Announcement Date 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 8.5300 8.7500 8.3200 8.4000 8.2000 8.0000 9.5000 -
P/RPS 0.42 0.41 0.37 0.38 0.37 0.35 0.43 -1.56% QoQ % 2.44% 10.81% -2.63% 2.70% 5.71% -18.60% - Horiz. % 97.67% 95.35% 86.05% 88.37% 86.05% 81.40% 100.00%
P/EPS 12.18 9.85 7.99 8.75 8.05 7.82 7.57 37.35% QoQ % 23.65% 23.28% -8.69% 8.70% 2.94% 3.30% - Horiz. % 160.90% 130.12% 105.55% 115.59% 106.34% 103.30% 100.00%
EY 8.21 10.15 12.52 11.42 12.42 12.79 13.20 -27.16% QoQ % -19.11% -18.93% 9.63% -8.05% -2.89% -3.11% - Horiz. % 62.20% 76.89% 94.85% 86.52% 94.09% 96.89% 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 0.98 1.10 1.19 1.12 1.11 1.10 1.36 -19.64% QoQ % -10.91% -7.56% 6.25% 0.90% 0.91% -19.12% - Horiz. % 72.06% 80.88% 87.50% 82.35% 81.62% 80.88% 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_Q.Report_Sep_2012.pdf 
