[SPRITZER] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 20.05%
YoY- 59.3%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 466,222 437,696 433,300 432,800 410,024 395,268 331,026 25.72%
PBT 51,522 38,164 45,200 42,236 38,324 37,292 30,345 42.45%
Tax -12,906 -9,532 -8,235 -7,972 -9,782 -10,696 -6,106 64.92%
NP 38,616 28,632 36,965 34,264 28,542 26,596 24,239 36.52%
-
NP to SH 38,616 28,632 36,965 34,264 28,542 26,596 24,239 36.52%
-
Tax Rate 25.05% 24.98% 18.22% 18.87% 25.52% 28.68% 20.12% -
Total Cost 427,606 409,064 396,335 398,536 381,482 368,672 306,787 24.85%
-
Net Worth 493,679 500,142 494,475 483,818 470,542 470,120 462,750 4.41%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 13,080 - - - 9,448 -
Div Payout % - - 35.39% - - - 38.98% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 493,679 500,142 494,475 483,818 470,542 470,120 462,750 4.41%
NOSH 319,314 212,876 209,992 209,992 209,992 209,992 209,992 32.33%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.28% 6.54% 8.53% 7.92% 6.96% 6.73% 7.32% -
ROE 7.82% 5.72% 7.48% 7.08% 6.07% 5.66% 5.24% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 148.04 205.96 207.03 206.35 195.30 188.25 157.65 -4.11%
EPS 12.12 13.48 17.63 16.33 13.60 12.68 11.54 3.33%
DPS 0.00 0.00 6.25 0.00 0.00 0.00 4.50 -
NAPS 1.5676 2.3534 2.3626 2.3068 2.2412 2.239 2.2039 -20.36%
Adjusted Per Share Value based on latest NOSH - 209,992
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 146.01 137.07 135.70 135.54 128.41 123.79 103.67 25.72%
EPS 12.09 8.97 11.58 10.73 8.94 8.33 7.59 36.50%
DPS 0.00 0.00 4.10 0.00 0.00 0.00 2.96 -
NAPS 1.5461 1.5663 1.5486 1.5152 1.4736 1.4723 1.4492 4.42%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.50 2.38 2.22 1.97 1.91 2.09 2.10 -
P/RPS 1.01 1.16 1.07 0.95 0.98 1.11 1.33 -16.80%
P/EPS 12.23 17.67 12.57 12.06 14.05 16.50 18.19 -23.30%
EY 8.17 5.66 7.96 8.29 7.12 6.06 5.50 30.28%
DY 0.00 0.00 2.82 0.00 0.00 0.00 2.14 -
P/NAPS 0.96 1.01 0.94 0.85 0.85 0.93 0.95 0.70%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 27/02/23 25/11/22 29/08/22 30/05/22 25/02/22 -
Price 1.53 2.33 2.31 2.03 2.03 1.91 2.03 -
P/RPS 1.03 1.13 1.12 0.98 1.04 1.01 1.29 -13.96%
P/EPS 12.48 17.29 13.08 12.43 14.93 15.08 17.58 -20.47%
EY 8.01 5.78 7.65 8.05 6.70 6.63 5.69 25.68%
DY 0.00 0.00 2.71 0.00 0.00 0.00 2.22 -
P/NAPS 0.98 0.99 0.98 0.88 0.91 0.85 0.92 4.31%

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