[BLDPLNT] YoY Quarter Result on 31-Dec-2019 [#3]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 914.91%
YoY- 145.7%
Quarter Report
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 643,458 603,557 648,782 526,430 560,672 589,578 374,249 9.04%
PBT 37,115 33,325 19,238 -30,611 15,655 10,732 -3,555 -
Tax -10,683 -8,318 -5,427 501 -4,728 -5,465 4,877 -
NP 26,432 25,007 13,811 -30,110 10,927 5,267 1,322 61.39%
-
NP to SH 25,632 24,565 13,549 -29,649 10,664 4,860 1,237 62.32%
-
Tax Rate 28.78% 24.96% 28.21% - 30.20% 50.92% - -
Total Cost 617,026 578,550 634,971 556,540 549,745 584,311 372,927 8.37%
-
Net Worth 703,119 616,165 560,064 565,675 826,540 808,774 801,294 -2.06%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 703,119 616,165 560,064 565,675 826,540 808,774 801,294 -2.06%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 4.11% 4.14% 2.13% -5.72% 1.95% 0.89% 0.35% -
ROE 3.65% 3.99% 2.42% -5.24% 1.29% 0.60% 0.15% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 688.19 645.52 693.88 563.03 599.65 630.56 400.27 9.04%
EPS 27.41 26.27 14.49 -31.71 11.41 5.20 1.33 62.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.52 6.59 5.99 6.05 8.84 8.65 8.57 -2.06%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 688.19 645.52 693.88 563.03 599.65 630.56 400.27 9.04%
EPS 27.41 26.27 14.49 -31.71 11.41 5.20 1.33 62.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.52 6.59 5.99 6.05 8.84 8.65 8.57 -2.06%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/09/17 30/09/16 30/09/15 -
Price 9.01 8.30 5.30 7.54 8.40 8.50 8.10 -
P/RPS 1.31 1.29 0.76 1.34 1.40 1.35 2.02 -6.68%
P/EPS 32.87 31.59 36.57 -23.78 73.65 163.53 612.25 -37.33%
EY 3.04 3.17 2.73 -4.21 1.36 0.61 0.16 60.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.26 0.88 1.25 0.95 0.98 0.95 3.80%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/02/22 26/02/21 28/02/20 27/02/19 30/11/17 29/11/16 30/11/15 -
Price 9.01 0.00 5.50 6.96 8.36 8.50 9.30 -
P/RPS 1.31 0.00 0.79 1.24 1.39 1.35 2.32 -8.72%
P/EPS 32.87 0.00 37.95 -21.95 73.30 163.53 702.95 -38.70%
EY 3.04 0.00 2.63 -4.56 1.36 0.61 0.14 63.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.00 0.92 1.15 0.95 0.98 1.09 1.54%

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