[BLDPLNT] YoY Cumulative Quarter Result on 2015-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,549,793 1,312,371 1,017,948 1,130,779 1,194,217 1,404,369 1,408,318 1.61% YoY % 18.09% 28.92% -9.98% -5.31% -14.96% -0.28% - Horiz. % 110.05% 93.19% 72.28% 80.29% 84.80% 99.72% 100.00%
PBT 29,436 32,741 3,693 28,365 37,582 69,393 103,681 -18.91% YoY % -10.09% 786.57% -86.98% -24.53% -45.84% -33.07% - Horiz. % 28.39% 31.58% 3.56% 27.36% 36.25% 66.93% 100.00%
Tax -9,265 -11,798 1,505 -10,357 -10,562 -17,486 -27,132 -16.38% YoY % 21.47% -883.92% 114.53% 1.94% 39.60% 35.55% - Horiz. % 34.15% 43.48% -5.55% 38.17% 38.93% 64.45% 100.00%
NP 20,171 20,943 5,198 18,008 27,020 51,907 76,549 -19.91% YoY % -3.69% 302.90% -71.14% -33.35% -47.95% -32.19% - Horiz. % 26.35% 27.36% 6.79% 23.52% 35.30% 67.81% 100.00%
NP to SH 19,187 20,319 4,961 17,898 27,207 51,192 76,198 -20.52% YoY % -5.57% 309.57% -72.28% -34.22% -46.85% -32.82% - Horiz. % 25.18% 26.67% 6.51% 23.49% 35.71% 67.18% 100.00%
Tax Rate 31.48 % 36.03 % -40.75 % 36.51 % 28.10 % 25.20 % 26.17 % 3.12% YoY % -12.63% 188.42% -211.61% 29.93% 11.51% -3.71% - Horiz. % 120.29% 137.68% -155.71% 139.51% 107.37% 96.29% 100.00%
Total Cost 1,529,622 1,291,428 1,012,750 1,112,771 1,167,197 1,352,462 1,331,769 2.33% YoY % 18.44% 27.52% -8.99% -4.66% -13.70% 1.55% - Horiz. % 114.86% 96.97% 76.05% 83.56% 87.64% 101.55% 100.00%
Net Worth 826,540 808,832 801,294 784,465 807,840 635,862 572,930 6.29% YoY % 2.19% 0.94% 2.15% -2.89% 27.05% 10.98% - Horiz. % 144.27% 141.17% 139.86% 136.92% 141.00% 110.98% 100.00%
Dividend 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 826,540 808,832 801,294 784,465 807,840 635,862 572,930 6.29% YoY % 2.19% 0.94% 2.15% -2.89% 27.05% 10.98% - Horiz. % 144.27% 141.17% 139.86% 136.92% 141.00% 110.98% 100.00%
NOSH 93,500 93,506 93,500 93,500 93,500 85,008 85,004 1.60% YoY % -0.01% 0.01% 0.00% 0.00% 9.99% 0.00% - Horiz. % 109.99% 110.00% 109.99% 109.99% 109.99% 100.00% 100.00%
Ratio Analysis 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.30 % 1.60 % 0.51 % 1.59 % 2.26 % 3.70 % 5.44 % -21.21% YoY % -18.75% 213.73% -67.92% -29.65% -38.92% -31.99% - Horiz. % 23.90% 29.41% 9.38% 29.23% 41.54% 68.01% 100.00%
ROE 2.32 % 2.51 % 0.62 % 2.28 % 3.37 % 8.05 % 13.30 % -25.23% YoY % -7.57% 304.84% -72.81% -32.34% -58.14% -39.47% - Horiz. % 17.44% 18.87% 4.66% 17.14% 25.34% 60.53% 100.00%
Per Share 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1,657.53 1,403.51 1,088.71 1,209.39 1,277.24 1,652.04 1,656.76 0.01% YoY % 18.10% 28.91% -9.98% -5.31% -22.69% -0.28% - Horiz. % 100.05% 84.71% 65.71% 73.00% 77.09% 99.72% 100.00%
EPS 20.52 21.73 5.31 19.14 30.84 60.22 89.64 -21.77% YoY % -5.57% 309.23% -72.26% -37.94% -48.79% -32.82% - Horiz. % 22.89% 24.24% 5.92% 21.35% 34.40% 67.18% 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 8.8400 8.6500 8.5700 8.3900 8.6400 7.4800 6.7400 4.62% YoY % 2.20% 0.93% 2.15% -2.89% 15.51% 10.98% - Horiz. % 131.16% 128.34% 127.15% 124.48% 128.19% 110.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1,657.53 1,403.61 1,088.71 1,209.39 1,277.24 1,502.00 1,506.22 1.61% YoY % 18.09% 28.92% -9.98% -5.31% -14.96% -0.28% - Horiz. % 110.05% 93.19% 72.28% 80.29% 84.80% 99.72% 100.00%
EPS 20.52 21.73 5.31 19.14 30.84 54.75 81.50 -20.52% YoY % -5.57% 309.23% -72.26% -37.94% -43.67% -32.82% - Horiz. % 25.18% 26.66% 6.52% 23.48% 37.84% 67.18% 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 8.8400 8.6506 8.5700 8.3900 8.6400 6.8007 6.1276 6.29% YoY % 2.19% 0.94% 2.15% -2.89% 27.05% 10.98% - Horiz. % 144.27% 141.17% 139.86% 136.92% 141.00% 110.98% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 8.4000 8.5000 8.1000 8.1000 8.5000 8.0900 5.9200 -
P/RPS 0.51 0.61 0.74 0.67 0.67 0.49 0.36 5.97% YoY % -16.39% -17.57% 10.45% 0.00% 36.73% 36.11% - Horiz. % 141.67% 169.44% 205.56% 186.11% 186.11% 136.11% 100.00%
P/EPS 40.93 39.12 152.66 42.31 29.21 13.43 6.60 35.51% YoY % 4.63% -74.37% 260.81% 44.85% 117.50% 103.48% - Horiz. % 620.15% 592.73% 2,313.03% 641.06% 442.58% 203.48% 100.00%
EY 2.44 2.56 0.66 2.36 3.42 7.44 15.14 -26.21% YoY % -4.69% 287.88% -72.03% -30.99% -54.03% -50.86% - Horiz. % 16.12% 16.91% 4.36% 15.59% 22.59% 49.14% 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 0.98 0.95 0.97 0.98 1.08 0.88 1.28% YoY % -3.06% 3.16% -2.06% -1.02% -9.26% 22.73% - Horiz. % 107.95% 111.36% 107.95% 110.23% 111.36% 122.73% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 29/11/16 30/11/15 27/11/14 29/11/13 30/11/12 30/11/11 -
Price 8.3600 8.5000 9.3000 8.1000 9.0000 8.4000 6.9000 -
P/RPS 0.50 0.61 0.85 0.67 0.70 0.51 0.42 2.95% YoY % -18.03% -28.24% 26.87% -4.29% 37.25% 21.43% - Horiz. % 119.05% 145.24% 202.38% 159.52% 166.67% 121.43% 100.00%
P/EPS 40.74 39.12 175.28 42.31 30.93 13.95 7.70 31.97% YoY % 4.14% -77.68% 314.28% 36.79% 121.72% 81.17% - Horiz. % 529.09% 508.05% 2,276.36% 549.48% 401.69% 181.17% 100.00%
EY 2.45 2.56 0.57 2.36 3.23 7.17 12.99 -24.25% YoY % -4.30% 349.12% -75.85% -26.93% -54.95% -44.80% - Horiz. % 18.86% 19.71% 4.39% 18.17% 24.87% 55.20% 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 0.98 1.09 0.97 1.04 1.12 1.02 -1.18% YoY % -3.06% -10.09% 12.37% -6.73% -7.14% 9.80% - Horiz. % 93.14% 96.08% 106.86% 95.10% 101.96% 109.80% 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 
