[BLDPLNT] QoQ Quarter Result on 30-Jun-2021 [#1]

Announcement Date
21-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -0.7%
YoY- 267.2%
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 643,458 621,422 540,488 381,030 603,557 517,536 396,518 37.97%
PBT 37,115 37,075 23,644 23,375 33,325 25,766 6,252 226.79%
Tax -10,683 -8,090 -6,842 -6,637 -8,318 -6,020 -1,714 237.55%
NP 26,432 28,985 16,802 16,738 25,007 19,746 4,538 222.68%
-
NP to SH 25,632 28,273 16,212 16,326 24,565 19,478 4,415 221.99%
-
Tax Rate 28.78% 21.82% 28.94% 28.39% 24.96% 23.36% 27.42% -
Total Cost 617,026 592,437 523,686 364,292 578,550 497,790 391,980 35.20%
-
Net Worth 703,119 677,875 649,824 632,994 616,165 591,854 572,219 14.67%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 703,119 677,875 649,824 632,994 616,165 591,854 572,219 14.67%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.11% 4.66% 3.11% 4.39% 4.14% 3.82% 1.14% -
ROE 3.65% 4.17% 2.49% 2.58% 3.99% 3.29% 0.77% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 688.19 664.62 578.06 407.52 645.52 553.51 424.08 37.97%
EPS 27.41 30.24 17.34 17.46 26.27 20.83 4.72 222.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.52 7.25 6.95 6.77 6.59 6.33 6.12 14.67%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 688.19 664.62 578.06 407.52 645.52 553.51 424.08 37.97%
EPS 27.41 30.24 17.34 17.46 26.27 20.83 4.72 222.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.52 7.25 6.95 6.77 6.59 6.33 6.12 14.67%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 9.01 9.00 9.00 8.25 8.30 7.29 6.00 -
P/RPS 1.31 1.35 1.56 2.02 1.29 1.32 1.41 -4.77%
P/EPS 32.87 29.76 51.91 47.25 31.59 34.99 127.07 -59.30%
EY 3.04 3.36 1.93 2.12 3.17 2.86 0.79 144.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.24 1.29 1.22 1.26 1.15 0.98 14.41%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/11/21 21/09/21 23/06/21 26/02/21 30/11/20 28/08/20 -
Price 9.01 9.25 9.21 0.00 0.00 7.65 7.00 -
P/RPS 1.31 1.39 1.59 0.00 0.00 1.38 1.65 -14.22%
P/EPS 32.87 30.59 53.12 0.00 0.00 36.72 148.24 -63.26%
EY 3.04 3.27 1.88 0.00 0.00 2.72 0.67 173.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.28 1.33 0.00 0.00 1.21 1.14 3.46%

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