[SPRITZER] QoQ Annualized Quarter Result on 30-Nov-2012 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 31.38%
YoY- 69.19%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 222,644 201,935 201,921 188,638 190,624 178,208 175,366 17.19%
PBT 26,220 22,788 21,640 20,976 16,336 14,251 14,469 48.47%
Tax -5,304 -3,555 -3,924 -4,412 -3,728 -3,665 -3,042 44.71%
NP 20,916 19,233 17,716 16,564 12,608 10,586 11,426 49.47%
-
NP to SH 20,916 19,233 17,716 16,564 12,608 10,586 11,426 49.47%
-
Tax Rate 20.23% 15.60% 18.13% 21.03% 22.82% 25.72% 21.02% -
Total Cost 201,728 182,702 184,205 172,074 178,016 167,622 163,940 14.78%
-
Net Worth 172,306 166,275 159,548 158,063 153,022 150,295 147,166 11.05%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - 5,237 - - - 3,920 - -
Div Payout % - 27.23% - - - 37.04% - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 172,306 166,275 159,548 158,063 153,022 150,295 147,166 11.05%
NOSH 132,045 130,925 130,777 130,630 130,788 130,691 130,640 0.71%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 9.39% 9.52% 8.77% 8.78% 6.61% 5.94% 6.52% -
ROE 12.14% 11.57% 11.10% 10.48% 8.24% 7.04% 7.76% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 168.61 154.24 154.40 144.41 145.75 136.36 134.24 16.36%
EPS 15.84 14.69 13.55 12.68 9.64 8.10 8.75 48.37%
DPS 0.00 4.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.3049 1.27 1.22 1.21 1.17 1.15 1.1265 10.26%
Adjusted Per Share Value based on latest NOSH - 130,534
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 69.73 63.24 63.24 59.08 59.70 55.81 54.92 17.20%
EPS 6.55 6.02 5.55 5.19 3.95 3.32 3.58 49.42%
DPS 0.00 1.64 0.00 0.00 0.00 1.23 0.00 -
NAPS 0.5396 0.5207 0.4997 0.495 0.4792 0.4707 0.4609 11.05%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 1.54 1.42 1.03 0.88 0.81 0.83 0.82 -
P/RPS 0.91 0.92 0.67 0.61 0.56 0.61 0.61 30.46%
P/EPS 9.72 9.67 7.60 6.94 8.40 10.25 9.38 2.39%
EY 10.29 10.35 13.15 14.41 11.90 9.76 10.67 -2.38%
DY 0.00 2.82 0.00 0.00 0.00 3.61 0.00 -
P/NAPS 1.18 1.12 0.84 0.73 0.69 0.72 0.73 37.61%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 11/10/13 29/07/13 23/04/13 31/01/13 31/10/12 26/07/12 30/04/12 -
Price 1.68 1.82 1.16 1.00 0.85 0.80 0.81 -
P/RPS 1.00 1.18 0.75 0.69 0.58 0.59 0.60 40.44%
P/EPS 10.61 12.39 8.56 7.89 8.82 9.88 9.26 9.47%
EY 9.43 8.07 11.68 12.68 11.34 10.13 10.80 -8.62%
DY 0.00 2.20 0.00 0.00 0.00 3.75 0.00 -
P/NAPS 1.29 1.43 0.95 0.83 0.73 0.70 0.72 47.35%

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