[SPRITZER] QoQ Annualized Quarter Result on 28-Feb-2013 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 6.95%
YoY- 55.04%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 221,684 222,644 201,935 201,921 188,638 190,624 178,208 15.65%
PBT 22,286 26,220 22,788 21,640 20,976 16,336 14,251 34.69%
Tax -5,094 -5,304 -3,555 -3,924 -4,412 -3,728 -3,665 24.51%
NP 17,192 20,916 19,233 17,716 16,564 12,608 10,586 38.12%
-
NP to SH 17,192 20,916 19,233 17,716 16,564 12,608 10,586 38.12%
-
Tax Rate 22.86% 20.23% 15.60% 18.13% 21.03% 22.82% 25.72% -
Total Cost 204,492 201,728 182,702 184,205 172,074 178,016 167,622 14.15%
-
Net Worth 170,701 172,306 166,275 159,548 158,063 153,022 150,295 8.84%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - 5,237 - - - 3,920 -
Div Payout % - - 27.23% - - - 37.04% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 170,701 172,306 166,275 159,548 158,063 153,022 150,295 8.84%
NOSH 132,449 132,045 130,925 130,777 130,630 130,788 130,691 0.89%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 7.76% 9.39% 9.52% 8.77% 8.78% 6.61% 5.94% -
ROE 10.07% 12.14% 11.57% 11.10% 10.48% 8.24% 7.04% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 167.37 168.61 154.24 154.40 144.41 145.75 136.36 14.62%
EPS 12.98 15.84 14.69 13.55 12.68 9.64 8.10 36.89%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 1.2888 1.3049 1.27 1.22 1.21 1.17 1.15 7.88%
Adjusted Per Share Value based on latest NOSH - 131,020
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 69.43 69.73 63.24 63.24 59.08 59.70 55.81 15.65%
EPS 5.38 6.55 6.02 5.55 5.19 3.95 3.32 37.92%
DPS 0.00 0.00 1.64 0.00 0.00 0.00 1.23 -
NAPS 0.5346 0.5396 0.5207 0.4997 0.495 0.4792 0.4707 8.84%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 1.82 1.54 1.42 1.03 0.88 0.81 0.83 -
P/RPS 1.09 0.91 0.92 0.67 0.61 0.56 0.61 47.20%
P/EPS 14.02 9.72 9.67 7.60 6.94 8.40 10.25 23.19%
EY 7.13 10.29 10.35 13.15 14.41 11.90 9.76 -18.87%
DY 0.00 0.00 2.82 0.00 0.00 0.00 3.61 -
P/NAPS 1.41 1.18 1.12 0.84 0.73 0.69 0.72 56.46%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 24/01/14 11/10/13 29/07/13 23/04/13 31/01/13 31/10/12 26/07/12 -
Price 1.70 1.68 1.82 1.16 1.00 0.85 0.80 -
P/RPS 1.02 1.00 1.18 0.75 0.69 0.58 0.59 43.99%
P/EPS 13.10 10.61 12.39 8.56 7.89 8.82 9.88 20.67%
EY 7.64 9.43 8.07 11.68 12.68 11.34 10.13 -17.13%
DY 0.00 0.00 2.20 0.00 0.00 0.00 3.75 -
P/NAPS 1.32 1.29 1.43 0.95 0.83 0.73 0.70 52.57%

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