[BLDPLNT] YoY Annualized Quarter Result on 31-Mar-2020 [#4]

Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 237.65%
YoY- 109.8%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 CAGR
Revenue 2,509,741 1,898,641 1,927,119 2,197,197 2,134,642 1,847,519 1,445,443 9.22%
PBT 112,180 88,718 8,645 -62,546 56,557 41,315 -11,889 -
Tax -32,730 -22,689 -3,417 11,558 -15,927 -18,020 6,014 -
NP 79,450 66,029 5,228 -50,988 40,630 23,295 -5,875 -
-
NP to SH 77,258 64,784 4,948 -50,498 39,602 22,499 -6,127 -
-
Tax Rate 29.18% 25.57% 39.53% - 28.16% 43.62% - -
Total Cost 2,430,291 1,832,612 1,921,891 2,248,185 2,094,012 1,824,224 1,451,318 8.59%
-
Net Worth 707,795 632,994 567,545 561,935 847,110 810,645 790,074 -1.74%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 707,795 632,994 567,545 561,935 847,110 810,645 790,074 -1.74%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 3.17% 3.48% 0.27% -2.32% 1.90% 1.26% -0.41% -
ROE 10.92% 10.23% 0.87% -8.99% 4.67% 2.78% -0.78% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 CAGR
RPS 2,684.22 2,030.63 2,061.09 2,349.94 2,283.04 1,975.96 1,545.93 9.22%
EPS 82.63 69.28 5.29 -54.01 42.36 24.06 -6.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.57 6.77 6.07 6.01 9.06 8.67 8.45 -1.74%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 CAGR
RPS 2,684.22 2,030.63 2,061.09 2,349.94 2,283.04 1,975.96 1,545.93 9.22%
EPS 82.63 69.28 5.29 -54.01 42.36 24.06 -6.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.57 6.77 6.07 6.01 9.06 8.67 8.45 -1.74%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 29/12/17 30/12/16 31/12/15 -
Price 9.42 8.25 5.00 6.72 8.34 8.50 9.20 -
P/RPS 0.35 0.41 0.24 0.29 0.37 0.43 0.60 -8.25%
P/EPS 11.40 11.91 94.48 -12.44 19.69 35.32 -140.39 -
EY 8.77 8.40 1.06 -8.04 5.08 2.83 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.22 0.82 1.12 0.92 0.98 1.09 2.08%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 CAGR
Date 31/05/22 23/06/21 30/06/20 31/05/19 28/02/18 28/02/17 29/02/16 -
Price 9.55 0.00 6.00 6.55 8.21 8.53 9.20 -
P/RPS 0.36 0.00 0.29 0.28 0.36 0.43 0.60 -7.84%
P/EPS 11.56 0.00 113.38 -12.13 19.38 35.45 -140.39 -
EY 8.65 0.00 0.88 -8.25 5.16 2.82 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.00 0.99 1.09 0.91 0.98 1.09 2.34%

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