[SPRITZER] QoQ Annualized Quarter Result on 30-Nov-2013 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- -17.8%
YoY- 3.79%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 249,512 238,750 227,325 221,684 222,644 201,935 201,921 15.10%
PBT 35,028 28,311 25,105 22,286 26,220 22,788 21,640 37.73%
Tax -8,360 -6,745 -5,462 -5,094 -5,304 -3,555 -3,924 65.34%
NP 26,668 21,566 19,642 17,192 20,916 19,233 17,716 31.24%
-
NP to SH 26,668 21,566 19,642 17,192 20,916 19,233 17,716 31.24%
-
Tax Rate 23.87% 23.82% 21.76% 22.86% 20.23% 15.60% 18.13% -
Total Cost 222,844 217,184 207,682 204,492 201,728 182,702 184,205 13.49%
-
Net Worth 195,474 184,616 176,850 170,701 172,306 166,275 159,548 14.45%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - 5,302 - - - 5,237 - -
Div Payout % - 24.59% - - - 27.23% - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 195,474 184,616 176,850 170,701 172,306 166,275 159,548 14.45%
NOSH 135,784 132,550 132,482 132,449 132,045 130,925 130,777 2.52%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 10.69% 9.03% 8.64% 7.76% 9.39% 9.52% 8.77% -
ROE 13.64% 11.68% 11.11% 10.07% 12.14% 11.57% 11.10% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 183.76 180.12 171.59 167.37 168.61 154.24 154.40 12.27%
EPS 19.64 16.27 14.83 12.98 15.84 14.69 13.55 27.98%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.4396 1.3928 1.3349 1.2888 1.3049 1.27 1.22 11.63%
Adjusted Per Share Value based on latest NOSH - 132,559
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 78.14 74.77 71.19 69.43 69.73 63.24 63.24 15.10%
EPS 8.35 6.75 6.15 5.38 6.55 6.02 5.55 31.20%
DPS 0.00 1.66 0.00 0.00 0.00 1.64 0.00 -
NAPS 0.6122 0.5782 0.5538 0.5346 0.5396 0.5207 0.4997 14.45%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 2.24 1.80 1.73 1.82 1.54 1.42 1.03 -
P/RPS 1.22 1.00 1.01 1.09 0.91 0.92 0.67 48.95%
P/EPS 11.41 11.06 11.67 14.02 9.72 9.67 7.60 31.01%
EY 8.77 9.04 8.57 7.13 10.29 10.35 13.15 -23.61%
DY 0.00 2.22 0.00 0.00 0.00 2.82 0.00 -
P/NAPS 1.56 1.29 1.30 1.41 1.18 1.12 0.84 50.91%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 14/10/14 24/07/14 29/04/14 24/01/14 11/10/13 29/07/13 23/04/13 -
Price 2.04 2.30 1.92 1.70 1.68 1.82 1.16 -
P/RPS 1.11 1.28 1.12 1.02 1.00 1.18 0.75 29.77%
P/EPS 10.39 14.14 12.95 13.10 10.61 12.39 8.56 13.74%
EY 9.63 7.07 7.72 7.64 9.43 8.07 11.68 -12.04%
DY 0.00 1.74 0.00 0.00 0.00 2.20 0.00 -
P/NAPS 1.42 1.65 1.44 1.32 1.29 1.43 0.95 30.63%

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