[BLDPLNT] YoY Annualized Quarter Result on 2012-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,357,264 1,507,705 1,592,289 1,872,492 1,877,757 1,206,872 771,981 9.86% YoY % -9.98% -5.31% -14.96% -0.28% 55.59% 56.33% - Horiz. % 175.82% 195.30% 206.26% 242.56% 243.24% 156.33% 100.00%
PBT 4,924 37,820 50,109 92,524 138,241 64,973 46,416 -31.19% YoY % -86.98% -24.53% -45.84% -33.07% 112.77% 39.98% - Horiz. % 10.61% 81.48% 107.96% 199.34% 297.83% 139.98% 100.00%
Tax 2,006 -13,809 -14,082 -23,314 -36,176 -15,848 -13,198 - YoY % 114.53% 1.94% 39.60% 35.55% -128.27% -20.07% - Horiz. % -15.20% 104.63% 106.70% 176.64% 274.09% 120.07% 100.00%
NP 6,930 24,010 36,026 69,209 102,065 49,125 33,217 -22.98% YoY % -71.14% -33.35% -47.95% -32.19% 107.77% 47.89% - Horiz. % 20.86% 72.28% 108.46% 208.35% 307.27% 147.89% 100.00%
NP to SH 6,614 23,864 36,276 68,256 101,597 50,230 33,101 -23.53% YoY % -72.28% -34.22% -46.85% -32.82% 102.26% 51.75% - Horiz. % 19.98% 72.09% 109.59% 206.20% 306.93% 151.75% 100.00%
Tax Rate -40.75 % 36.51 % 28.10 % 25.20 % 26.17 % 24.39 % 28.44 % - YoY % -211.61% 29.93% 11.51% -3.71% 7.30% -14.24% - Horiz. % -143.28% 128.38% 98.80% 88.61% 92.02% 85.76% 100.00%
Total Cost 1,350,333 1,483,694 1,556,262 1,803,282 1,775,692 1,157,746 738,764 10.57% YoY % -8.99% -4.66% -13.70% 1.55% 53.37% 56.71% - Horiz. % 182.78% 200.83% 210.66% 244.09% 240.36% 156.71% 100.00%
Net Worth 801,294 784,465 807,840 635,862 572,930 485,362 450,454 10.07% YoY % 2.15% -2.89% 27.05% 10.98% 18.04% 7.75% - Horiz. % 177.89% 174.15% 179.34% 141.16% 127.19% 107.75% 100.00%
Dividend 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 801,294 784,465 807,840 635,862 572,930 485,362 450,454 10.07% YoY % 2.15% -2.89% 27.05% 10.98% 18.04% 7.75% - Horiz. % 177.89% 174.15% 179.34% 141.16% 127.19% 107.75% 100.00%
NOSH 93,500 93,500 93,500 85,008 85,004 85,002 84,991 1.60% YoY % 0.00% 0.00% 9.99% 0.00% 0.00% 0.01% - Horiz. % 110.01% 110.01% 110.01% 100.02% 100.02% 100.01% 100.00%
Ratio Analysis 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.51 % 1.59 % 2.26 % 3.70 % 5.44 % 4.07 % 4.30 % -29.89% YoY % -67.92% -29.65% -38.92% -31.99% 33.66% -5.35% - Horiz. % 11.86% 36.98% 52.56% 86.05% 126.51% 94.65% 100.00%
ROE 0.83 % 3.04 % 4.49 % 10.73 % 17.73 % 10.35 % 7.35 % -30.46% YoY % -72.70% -32.29% -58.15% -39.48% 71.30% 40.82% - Horiz. % 11.29% 41.36% 61.09% 145.99% 241.22% 140.82% 100.00%
Per Share 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,451.62 1,612.52 1,702.98 2,202.72 2,209.01 1,419.81 908.30 8.12% YoY % -9.98% -5.31% -22.69% -0.28% 55.58% 56.32% - Horiz. % 159.82% 177.53% 187.49% 242.51% 243.20% 156.32% 100.00%
EPS 7.08 25.52 41.12 80.29 119.52 59.09 38.95 -24.73% YoY % -72.26% -37.94% -48.79% -32.82% 102.27% 51.71% - Horiz. % 18.18% 65.52% 105.57% 206.14% 306.85% 151.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 8.5700 8.3900 8.6400 7.4800 6.7400 5.7100 5.3000 8.33% YoY % 2.15% -2.89% 15.51% 10.98% 18.04% 7.74% - Horiz. % 161.70% 158.30% 163.02% 141.13% 127.17% 107.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,451.62 1,612.52 1,702.98 2,002.67 2,008.30 1,290.77 825.65 9.86% YoY % -9.98% -5.31% -14.96% -0.28% 55.59% 56.33% - Horiz. % 175.82% 195.30% 206.26% 242.56% 243.24% 156.33% 100.00%
EPS 7.08 25.52 41.12 73.00 108.66 53.72 35.40 -23.52% YoY % -72.26% -37.94% -43.67% -32.82% 102.27% 51.75% - Horiz. % 20.00% 72.09% 116.16% 206.21% 306.95% 151.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 8.5700 8.3900 8.6400 6.8007 6.1276 5.1910 4.8177 10.07% YoY % 2.15% -2.89% 27.05% 10.98% 18.04% 7.75% - Horiz. % 177.89% 174.15% 179.34% 141.16% 127.19% 107.75% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 8.1000 8.1000 8.5000 8.0900 5.9200 4.3200 3.4800 -
P/RPS 0.56 0.50 0.50 0.37 0.27 0.30 0.38 6.67% YoY % 12.00% 0.00% 35.14% 37.04% -10.00% -21.05% - Horiz. % 147.37% 131.58% 131.58% 97.37% 71.05% 78.95% 100.00%
P/EPS 114.50 31.74 21.91 10.08 4.95 7.31 8.94 52.93% YoY % 260.74% 44.87% 117.36% 103.64% -32.28% -18.23% - Horiz. % 1,280.76% 355.03% 245.08% 112.75% 55.37% 81.77% 100.00%
EY 0.87 3.15 4.56 9.93 20.19 13.68 11.19 -34.66% YoY % -72.38% -30.92% -54.08% -50.82% 47.59% 22.25% - Horiz. % 7.77% 28.15% 40.75% 88.74% 180.43% 122.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.95 0.97 0.98 1.08 0.88 0.76 0.66 6.26% YoY % -2.06% -1.02% -9.26% 22.73% 15.79% 15.15% - Horiz. % 143.94% 146.97% 148.48% 163.64% 133.33% 115.15% 100.00%
Price Multiplier on Announcement Date 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 29/11/13 30/11/12 30/11/11 30/11/10 26/11/09 -
Price 9.3000 8.1000 9.0000 8.4000 6.9000 4.8100 4.0000 -
P/RPS 0.64 0.50 0.53 0.38 0.31 0.34 0.44 6.44% YoY % 28.00% -5.66% 39.47% 22.58% -8.82% -22.73% - Horiz. % 145.45% 113.64% 120.45% 86.36% 70.45% 77.27% 100.00%
P/EPS 131.46 31.74 23.20 10.46 5.77 8.14 10.27 52.92% YoY % 314.18% 36.81% 121.80% 81.28% -29.12% -20.74% - Horiz. % 1,280.04% 309.06% 225.90% 101.85% 56.18% 79.26% 100.00%
EY 0.76 3.15 4.31 9.56 17.32 12.29 9.74 -34.62% YoY % -75.87% -26.91% -54.92% -44.80% 40.93% 26.18% - Horiz. % 7.80% 32.34% 44.25% 98.15% 177.82% 126.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.09 0.97 1.04 1.12 1.02 0.84 0.75 6.43% YoY % 12.37% -6.73% -7.14% 9.80% 21.43% 12.00% - Horiz. % 145.33% 129.33% 138.67% 149.33% 136.00% 112.00% 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_BM_Q.Report_Sep_2012.pdf 
