[BLDPLNT] YoY TTM Result on 2011-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,571,028 1,703,612 1,892,708 1,818,242 1,149,230 821,641 324,319 30.06% YoY % -7.78% -9.99% 4.10% 58.21% 39.87% 153.34% - Horiz. % 484.41% 525.29% 583.59% 560.63% 354.35% 253.34% 100.00%
PBT 27,308 86,419 91,472 132,021 53,494 25,563 78,587 -16.15% YoY % -68.40% -5.52% -30.71% 146.80% 109.26% -67.47% - Horiz. % 34.75% 109.97% 116.40% 167.99% 68.07% 32.53% 100.00%
Tax 533 -22,248 -9,508 -32,573 -11,597 16,376 -18,530 - YoY % 102.40% -133.99% 70.81% -180.87% -170.82% 188.38% - Horiz. % -2.88% 120.06% 51.31% 175.79% 62.58% -88.38% 100.00%
NP 27,841 64,171 81,964 99,448 41,897 41,939 60,057 -12.02% YoY % -56.61% -21.71% -17.58% 137.36% -0.10% -30.17% - Horiz. % 46.36% 106.85% 136.48% 165.59% 69.76% 69.83% 100.00%
NP to SH 27,754 64,526 81,593 99,132 42,949 41,762 59,479 -11.93% YoY % -56.99% -20.92% -17.69% 130.81% 2.84% -29.79% - Horiz. % 46.66% 108.49% 137.18% 166.67% 72.21% 70.21% 100.00%
Tax Rate -1.95 % 25.74 % 10.39 % 24.67 % 21.68 % -64.06 % 23.58 % - YoY % -107.58% 147.74% -57.88% 13.79% 133.84% -371.67% - Horiz. % -8.27% 109.16% 44.06% 104.62% 91.94% -271.67% 100.00%
Total Cost 1,543,187 1,639,441 1,810,744 1,718,794 1,107,333 779,702 264,262 34.18% YoY % -5.87% -9.46% 5.35% 55.22% 42.02% 195.05% - Horiz. % 583.96% 620.38% 685.21% 650.41% 419.03% 295.05% 100.00%
Net Worth 784,465 807,840 636,069 572,855 485,224 450,698 416,540 11.12% YoY % -2.89% 27.00% 11.04% 18.06% 7.66% 8.20% - Horiz. % 188.33% 193.94% 152.70% 137.53% 116.49% 108.20% 100.00%
Dividend 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 0 0 0 0 0 0 0 - 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 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 784,465 807,840 636,069 572,855 485,224 450,698 416,540 11.12% YoY % -2.89% 27.00% 11.04% 18.06% 7.66% 8.20% - Horiz. % 188.33% 193.94% 152.70% 137.53% 116.49% 108.20% 100.00%
NOSH 93,500 93,500 85,036 84,993 84,977 85,037 85,008 1.60% YoY % 0.00% 9.95% 0.05% 0.02% -0.07% 0.03% - Horiz. % 109.99% 109.99% 100.03% 99.98% 99.96% 100.03% 100.00%
Ratio Analysis 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.77 % 3.77 % 4.33 % 5.47 % 3.65 % 5.10 % 18.52 % -32.37% YoY % -53.05% -12.93% -20.84% 49.86% -28.43% -72.46% - Horiz. % 9.56% 20.36% 23.38% 29.54% 19.71% 27.54% 100.00%
ROE 3.54 % 7.99 % 12.83 % 17.30 % 8.85 % 9.27 % 14.28 % -20.73% YoY % -55.69% -37.72% -25.84% 95.48% -4.53% -35.08% - Horiz. % 24.79% 55.95% 89.85% 121.15% 61.97% 64.92% 100.00%
Per Share 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1,680.24 1,822.04 2,225.77 2,139.28 1,352.39 966.21 381.51 28.02% YoY % -7.78% -18.14% 4.04% 58.19% 39.97% 153.26% - Horiz. % 440.42% 477.59% 583.41% 560.74% 354.48% 253.26% 100.00%
EPS 29.68 69.01 95.95 116.64 50.54 49.11 69.97 -13.31% YoY % -56.99% -28.08% -17.74% 130.79% 2.91% -29.81% - Horiz. % 42.42% 98.63% 137.13% 166.70% 72.23% 70.19% 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 8.3900 8.6400 7.4800 6.7400 5.7100 5.3000 4.9000 9.37% YoY % -2.89% 15.51% 10.98% 18.04% 7.74% 8.16% - Horiz. % 171.22% 176.33% 152.65% 137.55% 116.53% 108.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1,680.24 1,822.04 2,024.29 1,944.64 1,229.12 878.76 346.87 30.06% YoY % -7.78% -9.99% 4.10% 58.21% 39.87% 153.34% - Horiz. % 484.40% 525.28% 583.59% 560.62% 354.35% 253.34% 100.00%
EPS 29.68 69.01 87.27 106.02 45.93 44.67 63.61 -11.93% YoY % -56.99% -20.92% -17.69% 130.83% 2.82% -29.78% - Horiz. % 46.66% 108.49% 137.20% 166.67% 72.21% 70.22% 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 8.3900 8.6400 6.8029 6.1268 5.1896 4.8203 4.4550 11.12% YoY % -2.89% 27.00% 11.04% 18.06% 7.66% 8.20% - Horiz. % 188.33% 193.94% 152.70% 137.53% 116.49% 108.20% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 8.1000 8.5000 8.0900 5.9200 4.3200 3.4800 3.5600 -
P/RPS 0.48 0.47 0.36 0.28 0.32 0.36 0.93 -10.43% YoY % 2.13% 30.56% 28.57% -12.50% -11.11% -61.29% - Horiz. % 51.61% 50.54% 38.71% 30.11% 34.41% 38.71% 100.00%
P/EPS 27.29 12.32 8.43 5.08 8.55 7.09 5.09 32.28% YoY % 121.51% 46.14% 65.94% -40.58% 20.59% 39.29% - Horiz. % 536.15% 242.04% 165.62% 99.80% 167.98% 139.29% 100.00%
EY 3.66 8.12 11.86 19.70 11.70 14.11 19.65 -24.42% YoY % -54.93% -31.53% -39.80% 68.38% -17.08% -28.19% - Horiz. % 18.63% 41.32% 60.36% 100.25% 59.54% 71.81% 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 0.97 0.98 1.08 0.88 0.76 0.66 0.73 4.85% YoY % -1.02% -9.26% 22.73% 15.79% 15.15% -9.59% - Horiz. % 132.88% 134.25% 147.95% 120.55% 104.11% 90.41% 100.00%
Price Multiplier on Announcement Date 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 29/11/13 30/11/12 30/11/11 30/11/10 26/11/09 27/11/08 -
Price 8.1000 9.0000 8.4000 6.9000 4.8100 4.0000 2.6600 -
P/RPS 0.48 0.49 0.38 0.32 0.36 0.41 0.70 -6.09% YoY % -2.04% 28.95% 18.75% -11.11% -12.20% -41.43% - Horiz. % 68.57% 70.00% 54.29% 45.71% 51.43% 58.57% 100.00%
P/EPS 27.29 13.04 8.75 5.92 9.52 8.14 3.80 38.88% YoY % 109.28% 49.03% 47.80% -37.82% 16.95% 114.21% - Horiz. % 718.16% 343.16% 230.26% 155.79% 250.53% 214.21% 100.00%
EY 3.66 7.67 11.42 16.90 10.51 12.28 26.30 -28.00% YoY % -52.28% -32.84% -32.43% 60.80% -14.41% -53.31% - Horiz. % 13.92% 29.16% 43.42% 64.26% 39.96% 46.69% 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 0.97 1.04 1.12 1.02 0.84 0.75 0.54 10.25% YoY % -6.73% -7.14% 9.80% 21.43% 12.00% 38.89% - Horiz. % 179.63% 192.59% 207.41% 188.89% 155.56% 138.89% 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_Quarterly_Report_September__2011.pdf 
