[SPRITZER] QoQ Annualized Quarter Result on 30-Nov-2009 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 1.4%
YoY- 67.76%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 139,244 131,636 124,366 121,570 124,968 108,253 106,790 19.29%
PBT 13,112 14,314 14,012 13,964 14,236 8,666 9,026 28.18%
Tax -2,068 -1,773 -1,457 -1,536 -1,980 -542 -853 80.17%
NP 11,044 12,541 12,554 12,428 12,256 8,124 8,173 22.15%
-
NP to SH 11,044 12,541 12,554 12,428 12,256 8,124 8,173 22.15%
-
Tax Rate 15.77% 12.39% 10.40% 11.00% 13.91% 6.25% 9.45% -
Total Cost 128,200 119,095 111,812 109,142 112,712 100,129 98,617 19.05%
-
Net Worth 140,012 137,219 134,057 133,418 130,109 127,267 125,383 7.61%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - 3,265 - - - 2,612 - -
Div Payout % - 26.04% - - - 32.15% - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 140,012 137,219 134,057 133,418 130,109 127,267 125,383 7.61%
NOSH 130,853 130,635 130,596 130,546 130,382 130,610 130,703 0.07%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 7.93% 9.53% 10.09% 10.22% 9.81% 7.50% 7.65% -
ROE 7.89% 9.14% 9.37% 9.32% 9.42% 6.38% 6.52% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 106.41 100.77 95.23 93.12 95.85 82.88 81.70 19.20%
EPS 8.44 9.60 9.61 9.52 9.40 6.22 6.25 22.10%
DPS 0.00 2.50 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.07 1.0504 1.0265 1.022 0.9979 0.9744 0.9593 7.53%
Adjusted Per Share Value based on latest NOSH - 130,705
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 43.61 41.22 38.95 38.07 39.14 33.90 33.44 19.30%
EPS 3.46 3.93 3.93 3.89 3.84 2.54 2.56 22.17%
DPS 0.00 1.02 0.00 0.00 0.00 0.82 0.00 -
NAPS 0.4385 0.4297 0.4198 0.4178 0.4075 0.3986 0.3927 7.60%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.81 0.74 0.55 0.56 0.56 0.48 0.53 -
P/RPS 0.76 0.73 0.58 0.60 0.58 0.58 0.65 10.95%
P/EPS 9.60 7.71 5.72 5.88 5.96 7.72 8.48 8.59%
EY 10.42 12.97 17.48 17.00 16.79 12.96 11.80 -7.93%
DY 0.00 3.38 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.76 0.70 0.54 0.55 0.56 0.49 0.55 23.98%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 19/10/10 26/07/10 20/04/10 28/01/10 28/09/09 28/07/09 28/04/09 -
Price 0.80 0.86 0.74 0.54 0.56 0.56 0.46 -
P/RPS 0.75 0.85 0.78 0.58 0.58 0.68 0.56 21.43%
P/EPS 9.48 8.96 7.70 5.67 5.96 9.00 7.36 18.32%
EY 10.55 11.16 12.99 17.63 16.79 11.11 13.59 -15.49%
DY 0.00 2.91 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.75 0.82 0.72 0.53 0.56 0.57 0.48 34.54%

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