[BLDPLNT] YoY Annualized Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,927,119 2,197,197 2,134,642 1,847,519 1,445,443 1,558,192 1,634,466 2.67% YoY % -12.29% 2.93% 15.54% 27.82% -7.24% -4.67% - Horiz. % 117.91% 134.43% 130.60% 113.04% 88.44% 95.33% 100.00%
PBT 8,645 -62,546 56,557 41,315 -11,889 46,667 36,525 -20.59% YoY % 113.82% -210.59% 36.89% 447.51% -125.48% 27.77% - Horiz. % 23.67% -171.24% 154.84% 113.11% -32.55% 127.77% 100.00%
Tax -3,417 11,558 -15,927 -18,020 6,014 -13,767 328 - YoY % -129.56% 172.57% 11.61% -399.63% 143.68% -4,297.26% - Horiz. % -1,041.77% 3,523.78% -4,855.79% -5,493.90% 1,833.54% -4,197.26% 100.00%
NP 5,228 -50,988 40,630 23,295 -5,875 32,900 36,853 -26.83% YoY % 110.25% -225.49% 74.42% 496.51% -117.86% -10.73% - Horiz. % 14.19% -138.36% 110.25% 63.21% -15.94% 89.27% 100.00%
NP to SH 4,948 -50,498 39,602 22,499 -6,127 33,178 37,063 -27.54% YoY % 109.80% -227.51% 76.02% 467.21% -118.47% -10.48% - Horiz. % 13.35% -136.25% 106.85% 60.70% -16.53% 89.52% 100.00%
Tax Rate 39.53 % - % 28.16 % 43.62 % - % 29.50 % -0.90 % - YoY % 0.00% 0.00% -35.44% 0.00% 0.00% 3,377.78% - Horiz. % -4,392.22% 0.00% -3,128.89% -4,846.67% 0.00% -3,277.78% 100.00%
Total Cost 1,921,891 2,248,185 2,094,012 1,824,224 1,451,318 1,525,292 1,597,613 3.00% YoY % -14.51% 7.36% 14.79% 25.69% -4.85% -4.53% - Horiz. % 120.30% 140.72% 131.07% 114.18% 90.84% 95.47% 100.00%
Net Worth 567,545 561,935 847,110 810,645 790,074 800,360 805,969 -5.46% YoY % 1.00% -33.66% 4.50% 2.60% -1.29% -0.70% - Horiz. % 70.42% 69.72% 105.10% 100.58% 98.03% 99.30% 100.00%
Dividend 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 567,545 561,935 847,110 810,645 790,074 800,360 805,969 -5.46% YoY % 1.00% -33.66% 4.50% 2.60% -1.29% -0.70% - Horiz. % 70.42% 69.72% 105.10% 100.58% 98.03% 99.30% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 0.27 % -2.32 % 1.90 % 1.26 % -0.41 % 2.11 % 2.25 % -28.76% YoY % 111.64% -222.11% 50.79% 407.32% -119.43% -6.22% - Horiz. % 12.00% -103.11% 84.44% 56.00% -18.22% 93.78% 100.00%
ROE 0.87 % -8.99 % 4.67 % 2.78 % -0.78 % 4.15 % 4.60 % -23.38% YoY % 109.68% -292.51% 67.99% 456.41% -118.80% -9.78% - Horiz. % 18.91% -195.43% 101.52% 60.43% -16.96% 90.22% 100.00%
Per Share 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2,061.09 2,349.94 2,283.04 1,975.96 1,545.93 1,666.52 1,748.09 2.67% YoY % -12.29% 2.93% 15.54% 27.82% -7.24% -4.67% - Horiz. % 117.91% 134.43% 130.60% 113.04% 88.44% 95.33% 100.00%
EPS 5.29 -54.01 42.36 24.06 -6.55 35.48 41.39 -28.04% YoY % 109.79% -227.50% 76.06% 467.33% -118.46% -14.28% - Horiz. % 12.78% -130.49% 102.34% 58.13% -15.83% 85.72% 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 6.0700 6.0100 9.0600 8.6700 8.4500 8.5600 8.6200 -5.46% YoY % 1.00% -33.66% 4.50% 2.60% -1.29% -0.70% - Horiz. % 70.42% 69.72% 105.10% 100.58% 98.03% 99.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2,061.09 2,349.94 2,283.04 1,975.96 1,545.93 1,666.52 1,748.09 2.67% YoY % -12.29% 2.93% 15.54% 27.82% -7.24% -4.67% - Horiz. % 117.91% 134.43% 130.60% 113.04% 88.44% 95.33% 100.00%
EPS 5.29 -54.01 42.36 24.06 -6.55 35.48 41.39 -28.04% YoY % 109.79% -227.50% 76.06% 467.33% -118.46% -14.28% - Horiz. % 12.78% -130.49% 102.34% 58.13% -15.83% 85.72% 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 6.0700 6.0100 9.0600 8.6700 8.4500 8.5600 8.6200 -5.46% YoY % 1.00% -33.66% 4.50% 2.60% -1.29% -0.70% - Horiz. % 70.42% 69.72% 105.10% 100.58% 98.03% 99.30% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/03/20 29/03/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 5.0000 6.7200 8.3400 8.5000 9.2000 7.6500 8.9500 -
P/RPS 0.24 0.29 0.37 0.43 0.60 0.46 0.51 -11.36% YoY % -17.24% -21.62% -13.95% -28.33% 30.43% -9.80% - Horiz. % 47.06% 56.86% 72.55% 84.31% 117.65% 90.20% 100.00%
P/EPS 94.48 -12.44 19.69 35.32 -140.39 21.56 22.58 25.73% YoY % 859.49% -163.18% -44.25% 125.16% -751.16% -4.52% - Horiz. % 418.42% -55.09% 87.20% 156.42% -621.74% 95.48% 100.00%
EY 1.06 -8.04 5.08 2.83 -0.71 4.64 4.43 -20.45% YoY % 113.18% -258.27% 79.51% 498.59% -115.30% 4.74% - Horiz. % 23.93% -181.49% 114.67% 63.88% -16.03% 104.74% 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 0.82 1.12 0.92 0.98 1.09 0.89 1.04 -3.73% YoY % -26.79% 21.74% -6.12% -10.09% 22.47% -14.42% - Horiz. % 78.85% 107.69% 88.46% 94.23% 104.81% 85.58% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/20 31/05/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 6.0000 6.5500 8.2100 8.5300 9.2000 8.0000 8.8700 -
P/RPS 0.29 0.28 0.36 0.43 0.60 0.48 0.51 -8.63% YoY % 3.57% -22.22% -16.28% -28.33% 25.00% -5.88% - Horiz. % 56.86% 54.90% 70.59% 84.31% 117.65% 94.12% 100.00%
P/EPS 113.38 -12.13 19.38 35.45 -140.39 22.55 22.38 29.63% YoY % 1,034.71% -162.59% -45.33% 125.25% -722.57% 0.76% - Horiz. % 506.61% -54.20% 86.60% 158.40% -627.30% 100.76% 100.00%
EY 0.88 -8.25 5.16 2.82 -0.71 4.44 4.47 -22.89% YoY % 110.67% -259.88% 82.98% 497.18% -115.99% -0.67% - Horiz. % 19.69% -184.56% 115.44% 63.09% -15.88% 99.33% 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 0.99 1.09 0.91 0.98 1.09 0.93 1.03 -0.63% YoY % -9.17% 19.78% -7.14% -10.09% 17.20% -9.71% - Horiz. % 96.12% 105.83% 88.35% 95.15% 105.83% 90.29% 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_Dec_2017.pdf 
