[BLDPLNT] YoY Cumulative Quarter Result on 2015-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,754,151 1,549,793 1,312,371 1,017,948 1,130,779 1,194,217 1,404,369 3.62% YoY % 13.19% 18.09% 28.92% -9.98% -5.31% -14.96% - Horiz. % 124.91% 110.36% 93.45% 72.48% 80.52% 85.04% 100.00%
PBT -48,838 29,436 32,741 3,693 28,365 37,582 69,393 - YoY % -265.91% -10.09% 786.57% -86.98% -24.53% -45.84% - Horiz. % -70.38% 42.42% 47.18% 5.32% 40.88% 54.16% 100.00%
Tax 2,772 -9,265 -11,798 1,505 -10,357 -10,562 -17,486 - YoY % 129.92% 21.47% -883.92% 114.53% 1.94% 39.60% - Horiz. % -15.85% 52.99% 67.47% -8.61% 59.23% 60.40% 100.00%
NP -46,066 20,171 20,943 5,198 18,008 27,020 51,907 - YoY % -328.38% -3.69% 302.90% -71.14% -33.35% -47.95% - Horiz. % -88.75% 38.86% 40.35% 10.01% 34.69% 52.05% 100.00%
NP to SH -45,796 19,187 20,319 4,961 17,898 27,207 51,192 - YoY % -338.68% -5.57% 309.57% -72.28% -34.22% -46.85% - Horiz. % -89.46% 37.48% 39.69% 9.69% 34.96% 53.15% 100.00%
Tax Rate - % 31.48 % 36.03 % -40.75 % 36.51 % 28.10 % 25.20 % - YoY % 0.00% -12.63% 188.42% -211.61% 29.93% 11.51% - Horiz. % 0.00% 124.92% 142.98% -161.71% 144.88% 111.51% 100.00%
Total Cost 1,800,217 1,529,622 1,291,428 1,012,750 1,112,771 1,167,197 1,352,462 4.68% YoY % 17.69% 18.44% 27.52% -8.99% -4.66% -13.70% - Horiz. % 133.11% 113.10% 95.49% 74.88% 82.28% 86.30% 100.00%
Net Worth 565,675 826,540 808,832 801,294 784,465 807,840 635,862 -1.85% YoY % -31.56% 2.19% 0.94% 2.15% -2.89% 27.05% - Horiz. % 88.96% 129.99% 127.20% 126.02% 123.37% 127.05% 100.00%
Dividend 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 565,675 826,540 808,832 801,294 784,465 807,840 635,862 -1.85% YoY % -31.56% 2.19% 0.94% 2.15% -2.89% 27.05% - Horiz. % 88.96% 129.99% 127.20% 126.02% 123.37% 127.05% 100.00%
NOSH 93,500 93,500 93,506 93,500 93,500 93,500 85,008 1.53% YoY % 0.00% -0.01% 0.01% 0.00% 0.00% 9.99% - Horiz. % 109.99% 109.99% 110.00% 109.99% 109.99% 109.99% 100.00%
Ratio Analysis 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -2.63 % 1.30 % 1.60 % 0.51 % 1.59 % 2.26 % 3.70 % - YoY % -302.31% -18.75% 213.73% -67.92% -29.65% -38.92% - Horiz. % -71.08% 35.14% 43.24% 13.78% 42.97% 61.08% 100.00%
ROE -8.10 % 2.32 % 2.51 % 0.62 % 2.28 % 3.37 % 8.05 % - YoY % -449.14% -7.57% 304.84% -72.81% -32.34% -58.14% - Horiz. % -100.62% 28.82% 31.18% 7.70% 28.32% 41.86% 100.00%
Per Share 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,876.10 1,657.53 1,403.51 1,088.71 1,209.39 1,277.24 1,652.04 2.05% YoY % 13.19% 18.10% 28.91% -9.98% -5.31% -22.69% - Horiz. % 113.56% 100.33% 84.96% 65.90% 73.21% 77.31% 100.00%
EPS -48.98 20.52 21.73 5.31 19.14 30.84 60.22 - YoY % -338.69% -5.57% 309.23% -72.26% -37.94% -48.79% - Horiz. % -81.34% 34.08% 36.08% 8.82% 31.78% 51.21% 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 6.0500 8.8400 8.6500 8.5700 8.3900 8.6400 7.4800 -3.34% YoY % -31.56% 2.20% 0.93% 2.15% -2.89% 15.51% - Horiz. % 80.88% 118.18% 115.64% 114.57% 112.17% 115.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,876.10 1,657.53 1,403.61 1,088.71 1,209.39 1,277.24 1,502.00 3.62% YoY % 13.19% 18.09% 28.92% -9.98% -5.31% -14.96% - Horiz. % 124.91% 110.35% 93.45% 72.48% 80.52% 85.04% 100.00%
EPS -48.98 20.52 21.73 5.31 19.14 30.84 54.75 - YoY % -338.69% -5.57% 309.23% -72.26% -37.94% -43.67% - Horiz. % -89.46% 37.48% 39.69% 9.70% 34.96% 56.33% 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 6.0500 8.8400 8.6506 8.5700 8.3900 8.6400 6.8007 -1.85% YoY % -31.56% 2.19% 0.94% 2.15% -2.89% 27.05% - Horiz. % 88.96% 129.99% 127.20% 126.02% 123.37% 127.05% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 7.5400 8.4000 8.5000 8.1000 8.1000 8.5000 8.0900 -
P/RPS 0.40 0.51 0.61 0.74 0.67 0.67 0.49 -3.19% YoY % -21.57% -16.39% -17.57% 10.45% 0.00% 36.73% - Horiz. % 81.63% 104.08% 124.49% 151.02% 136.73% 136.73% 100.00%
P/EPS -15.39 40.93 39.12 152.66 42.31 29.21 13.43 - YoY % -137.60% 4.63% -74.37% 260.81% 44.85% 117.50% - Horiz. % -114.59% 304.77% 291.29% 1,136.71% 315.04% 217.50% 100.00%
EY -6.50 2.44 2.56 0.66 2.36 3.42 7.44 - YoY % -366.39% -4.69% 287.88% -72.03% -30.99% -54.03% - Horiz. % -87.37% 32.80% 34.41% 8.87% 31.72% 45.97% 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 1.25 0.95 0.98 0.95 0.97 0.98 1.08 2.36% YoY % 31.58% -3.06% 3.16% -2.06% -1.02% -9.26% - Horiz. % 115.74% 87.96% 90.74% 87.96% 89.81% 90.74% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/02/19 30/11/17 29/11/16 30/11/15 27/11/14 29/11/13 30/11/12 -
Price 6.9600 8.3600 8.5000 9.3000 8.1000 9.0000 8.4000 -
P/RPS 0.37 0.50 0.61 0.85 0.67 0.70 0.51 -5.00% YoY % -26.00% -18.03% -28.24% 26.87% -4.29% 37.25% - Horiz. % 72.55% 98.04% 119.61% 166.67% 131.37% 137.25% 100.00%
P/EPS -14.21 40.74 39.12 175.28 42.31 30.93 13.95 - YoY % -134.88% 4.14% -77.68% 314.28% 36.79% 121.72% - Horiz. % -101.86% 292.04% 280.43% 1,256.49% 303.30% 221.72% 100.00%
EY -7.04 2.45 2.56 0.57 2.36 3.23 7.17 - YoY % -387.35% -4.30% 349.12% -75.85% -26.93% -54.95% - Horiz. % -98.19% 34.17% 35.70% 7.95% 32.91% 45.05% 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 1.15 0.95 0.98 1.09 0.97 1.04 1.12 0.42% YoY % 21.05% -3.06% -10.09% 12.37% -6.73% -7.14% - Horiz. % 102.68% 84.82% 87.50% 97.32% 86.61% 92.86% 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_2015.pdf 
