[SPRITZER] QoQ Annualized Quarter Result on 30-Nov-2015

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015
Profit Trend
QoQ- 0.73%
YoY- 45.1%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 29/02/16 31/12/15 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 0 270,109 0 264,558 266,632 253,667 242,580 -
PBT 0 35,065 0 37,902 37,484 31,963 27,946 -
Tax 0 -7,208 0 -8,496 -8,292 -9,156 -7,244 -
NP 0 27,857 0 29,406 29,192 22,807 20,702 -
-
NP to SH 0 27,857 0 29,406 29,192 22,807 20,702 -
-
Tax Rate - 20.56% - 22.42% 22.12% 28.65% 25.92% -
Total Cost 0 242,252 0 235,152 237,440 230,860 221,877 -
-
Net Worth 0 232,410 236,449 233,308 223,120 209,455 200,148 -
Dividend
31/03/16 29/02/16 31/12/15 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div - - - - - 6,873 - -
Div Payout % - - - - - 30.14% - -
Equity
31/03/16 29/02/16 31/12/15 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 0 232,410 236,449 233,308 223,120 209,455 200,148 -
NOSH 145,393 145,393 144,714 144,714 141,708 137,474 137,285 5.41%
Ratio Analysis
31/03/16 29/02/16 31/12/15 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 0.00% 10.31% 0.00% 11.12% 10.95% 8.99% 8.53% -
ROE 0.00% 11.99% 0.00% 12.60% 13.08% 10.89% 10.34% -
Per Share
31/03/16 29/02/16 31/12/15 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 0.00 185.78 0.00 182.81 188.15 184.52 176.70 -
EPS 0.00 19.16 0.00 20.32 20.60 16.59 15.08 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.00 1.5985 1.6339 1.6122 1.5745 1.5236 1.4579 -
Adjusted Per Share Value based on latest NOSH - 144,628
31/03/16 29/02/16 31/12/15 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 0.00 84.59 0.00 82.85 83.50 79.44 75.97 -
EPS 0.00 8.72 0.00 9.21 9.14 7.14 6.48 -
DPS 0.00 0.00 0.00 0.00 0.00 2.15 0.00 -
NAPS 0.00 0.7278 0.7405 0.7307 0.6987 0.656 0.6268 -
Price Multiplier on Financial Quarter End Date
31/03/16 29/02/16 31/12/15 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 31/03/16 29/02/16 31/12/15 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 2.39 2.41 2.13 2.17 1.79 1.93 2.13 -
P/RPS 0.00 1.30 0.00 0.00 0.00 1.05 1.21 -
P/EPS 0.00 12.58 0.00 0.00 0.00 11.63 14.12 -
EY 0.00 7.95 0.00 0.00 0.00 8.60 7.08 -
DY 0.00 0.00 0.00 0.00 0.00 2.59 0.00 -
P/NAPS 0.00 1.51 1.30 2.17 1.79 1.27 1.46 -
Price Multiplier on Announcement Date
31/03/16 29/02/16 31/12/15 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date - 28/04/16 - 28/01/16 15/10/15 30/07/15 28/04/15 -
Price 0.00 2.58 0.00 2.31 1.85 1.75 2.05 -
P/RPS 0.00 1.39 0.00 0.00 0.00 0.95 1.16 -
P/EPS 0.00 13.47 0.00 0.00 0.00 10.55 13.59 -
EY 0.00 7.43 0.00 0.00 0.00 9.48 7.36 -
DY 0.00 0.00 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 0.00 1.61 0.00 2.31 1.85 1.15 1.41 -

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