[SPRITZER] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -0.98%
YoY- 44.46%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 570,034 563,110 539,960 490,675 487,558 466,222 437,696 19.20%
PBT 79,472 79,932 72,340 65,924 64,808 51,522 38,164 62.85%
Tax -9,604 -9,370 -10,244 -16,438 -16,444 -12,906 -9,532 0.50%
NP 69,868 70,562 62,096 49,486 48,364 38,616 28,632 80.95%
-
NP to SH 69,868 70,562 62,096 49,486 48,364 38,616 28,632 80.95%
-
Tax Rate 12.08% 11.72% 14.16% 24.93% 25.37% 25.05% 24.98% -
Total Cost 500,166 492,548 477,864 441,189 439,194 427,606 409,064 14.30%
-
Net Worth 563,597 546,229 542,897 530,686 517,650 493,679 500,142 8.26%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - 17,516 - - - -
Div Payout % - - - 35.40% - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 563,597 546,229 542,897 530,686 517,650 493,679 500,142 8.26%
NOSH 318,740 319,314 319,314 319,314 319,314 319,314 212,876 30.78%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 12.26% 12.53% 11.50% 10.09% 9.92% 8.28% 6.54% -
ROE 12.40% 12.92% 11.44% 9.32% 9.34% 7.82% 5.72% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 178.84 176.36 169.24 154.07 152.87 148.04 205.96 -8.95%
EPS 21.92 22.12 19.48 15.54 15.19 12.12 13.48 38.16%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 1.7682 1.7107 1.7016 1.6663 1.6231 1.5676 2.3534 -17.31%
Adjusted Per Share Value based on latest NOSH - 318,808
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 178.80 176.63 169.37 153.91 152.93 146.24 137.29 19.20%
EPS 21.92 22.13 19.48 15.52 15.17 12.11 8.98 80.99%
DPS 0.00 0.00 0.00 5.49 0.00 0.00 0.00 -
NAPS 1.7678 1.7133 1.7029 1.6646 1.6237 1.5485 1.5688 8.26%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.59 2.66 2.23 1.83 1.58 1.50 2.38 -
P/RPS 1.45 1.51 1.32 1.19 1.03 1.01 1.16 15.99%
P/EPS 11.82 12.04 11.46 11.78 10.42 12.23 17.67 -23.45%
EY 8.46 8.31 8.73 8.49 9.60 8.17 5.66 30.63%
DY 0.00 0.00 0.00 3.01 0.00 0.00 0.00 -
P/NAPS 1.46 1.55 1.31 1.10 0.97 0.96 1.01 27.76%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 29/08/24 30/05/24 28/02/24 27/11/23 29/08/23 30/05/23 -
Price 2.85 2.59 2.58 2.13 1.69 1.53 2.33 -
P/RPS 1.59 1.47 1.52 1.38 1.11 1.03 1.13 25.48%
P/EPS 13.00 11.72 13.26 13.71 11.14 12.48 17.29 -17.27%
EY 7.69 8.53 7.54 7.29 8.97 8.01 5.78 20.90%
DY 0.00 0.00 0.00 2.58 0.00 0.00 0.00 -
P/NAPS 1.61 1.51 1.52 1.28 1.04 0.98 0.99 38.16%

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