[BLDPLNT] YoY Quarter Result on 30-Sep-2021 [#2]

Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 74.4%
YoY- 45.15%
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 621,422 517,536 446,359 466,952 520,747 396,595 340,034 10.11%
PBT 37,075 25,766 3,219 -20,878 3,407 8,421 6,013 33.73%
Tax -8,090 -6,020 -1,853 4,136 -1,301 -2,948 -2,287 22.37%
NP 28,985 19,746 1,366 -16,742 2,106 5,473 3,726 38.79%
-
NP to SH 28,273 19,478 1,335 -16,764 1,851 5,450 3,581 39.12%
-
Tax Rate 21.82% 23.36% 57.56% - 38.19% 35.01% 38.03% -
Total Cost 592,437 497,790 444,993 483,694 518,641 391,122 336,308 9.47%
-
Net Worth 677,875 591,854 546,974 586,244 815,320 804,100 800,360 -2.61%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 677,875 591,854 546,974 586,244 815,320 804,100 800,360 -2.61%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.66% 3.82% 0.31% -3.59% 0.40% 1.38% 1.10% -
ROE 4.17% 3.29% 0.24% -2.86% 0.23% 0.68% 0.45% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 664.62 553.51 477.39 499.41 556.95 424.17 363.67 10.11%
EPS 30.24 20.83 1.43 -17.93 1.98 5.83 3.83 39.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.25 6.33 5.85 6.27 8.72 8.60 8.56 -2.61%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 664.62 553.51 477.39 499.41 556.95 424.17 363.67 10.11%
EPS 30.24 20.83 1.43 -17.93 1.98 5.83 3.83 39.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.25 6.33 5.85 6.27 8.72 8.60 8.56 -2.61%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 30/06/17 30/06/16 30/06/15 -
Price 9.00 7.29 5.85 7.00 8.38 8.48 8.00 -
P/RPS 1.35 1.32 1.23 1.40 1.50 2.00 2.20 -7.50%
P/EPS 29.76 34.99 409.72 -39.04 423.30 145.48 208.88 -26.75%
EY 3.36 2.86 0.24 -2.56 0.24 0.69 0.48 36.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.15 1.00 1.12 0.96 0.99 0.93 4.70%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/11/21 30/11/20 29/11/19 27/11/18 29/08/17 30/08/16 28/08/15 -
Price 9.25 7.65 5.41 7.00 8.43 8.50 8.10 -
P/RPS 1.39 1.38 1.13 1.40 1.51 2.00 2.23 -7.27%
P/EPS 30.59 36.72 378.90 -39.04 425.83 145.83 211.49 -26.58%
EY 3.27 2.72 0.26 -2.56 0.23 0.69 0.47 36.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.21 0.92 1.12 0.97 0.99 0.95 4.88%

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