[BLDPLNT] YoY Quarter Result on 30-Jun-2010 [#2]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -36.96%
YoY- -11.47%
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 342,658 392,822 479,861 336,208 226,255 72,269 30,072 49.95%
PBT 10,033 30,380 29,523 18,989 16,516 23,387 7,073 5.99%
Tax -2,894 -7,942 -6,883 -7,299 -3,229 -6,021 -2,108 5.41%
NP 7,139 22,438 22,640 11,690 13,287 17,366 4,965 6.23%
-
NP to SH 7,252 22,382 22,758 11,583 13,083 17,016 4,764 7.24%
-
Tax Rate 28.84% 26.14% 23.31% 38.44% 19.55% 25.75% 29.80% -
Total Cost 335,519 370,384 457,221 324,518 212,968 54,903 25,107 53.98%
-
Net Worth 748,434 625,641 553,435 479,296 444,600 405,426 348,792 13.55%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 9,349 - -
Div Payout % - - - - - 54.95% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 748,434 625,641 553,435 479,296 444,600 405,426 348,792 13.55%
NOSH 93,500 85,005 85,013 84,981 85,009 84,995 85,071 1.58%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.08% 5.71% 4.72% 3.48% 5.87% 24.03% 16.51% -
ROE 0.97% 3.58% 4.11% 2.42% 2.94% 4.20% 1.37% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 398.31 462.11 564.46 395.62 266.15 85.03 35.35 49.67%
EPS 8.43 26.33 26.77 13.63 15.39 20.02 5.60 7.04%
DPS 0.00 0.00 0.00 0.00 0.00 11.00 0.00 -
NAPS 8.70 7.36 6.51 5.64 5.23 4.77 4.10 13.34%
Adjusted Per Share Value based on latest NOSH - 84,981
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 366.48 420.13 513.22 359.58 241.98 77.29 32.16 49.95%
EPS 7.76 23.94 24.34 12.39 13.99 18.20 5.10 7.23%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 8.0047 6.6914 5.9191 5.1262 4.7551 4.3361 3.7304 13.55%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 8.50 8.38 6.80 3.99 3.30 4.40 3.64 -
P/RPS 2.13 1.81 1.20 1.01 1.24 5.17 10.30 -23.08%
P/EPS 100.83 31.83 25.40 29.27 21.44 21.98 65.00 7.58%
EY 0.99 3.14 3.94 3.42 4.66 4.55 1.54 -7.09%
DY 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.98 1.14 1.04 0.71 0.63 0.92 0.89 1.61%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 30/08/12 26/08/11 30/08/10 27/08/09 29/08/08 15/08/07 -
Price 8.53 8.20 6.76 4.21 3.50 3.92 3.18 -
P/RPS 2.14 1.77 1.20 1.06 1.32 4.61 9.00 -21.27%
P/EPS 101.19 31.14 25.25 30.89 22.74 19.58 56.79 10.09%
EY 0.99 3.21 3.96 3.24 4.40 5.11 1.76 -9.13%
DY 0.00 0.00 0.00 0.00 0.00 2.81 0.00 -
P/NAPS 0.98 1.11 1.04 0.75 0.67 0.82 0.78 3.87%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment