[BLDPLNT] YoY TTM 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- 85.38%
YoY- 83.85%
Quarter Report
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 2,186,398 2,010,777 1,876,999 1,754,151 2,084,715 1,734,866 1,445,361 6.83%
PBT 121,209 73,670 -13,390 -48,838 36,800 17,096 21,978 31.37%
Tax -32,252 -16,622 5,939 2,772 -14,259 -7,478 -1,771 59.00%
NP 88,957 57,048 -7,451 -46,066 22,541 9,618 20,207 26.72%
-
NP to SH 86,443 56,102 -7,398 -45,796 21,387 8,978 20,354 26.00%
-
Tax Rate 26.61% 22.56% - - 38.75% 43.74% 8.06% -
Total Cost 2,097,441 1,953,729 1,884,450 1,800,217 2,062,174 1,725,248 1,425,154 6.37%
-
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 4.07% 2.84% -0.40% -2.63% 1.08% 0.55% 1.40% -
ROE 12.29% 9.11% -1.32% -8.10% 2.59% 1.11% 2.54% -
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 2,338.39 2,150.56 2,007.49 1,876.10 2,229.64 1,855.47 1,545.84 6.83%
EPS 92.45 60.00 -7.91 -48.98 22.87 9.60 21.77 25.99%
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 2,338.39 2,150.56 2,007.49 1,876.10 2,229.64 1,855.47 1,545.84 6.83%
EPS 92.45 60.00 -7.91 -48.98 22.87 9.60 21.77 25.99%
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 0.39 0.39 0.26 0.40 0.38 0.46 0.52 -4.49%
P/EPS 9.75 13.83 -66.98 -15.39 36.72 88.52 37.21 -19.26%
EY 10.26 7.23 -1.49 -6.50 2.72 1.13 2.69 23.85%
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 0.39 0.00 0.27 0.37 0.37 0.46 0.60 -6.65%
P/EPS 9.75 0.00 -69.51 -14.21 36.55 88.52 42.72 -21.02%
EY 10.26 0.00 -1.44 -7.04 2.74 1.13 2.34 26.64%
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