[SPRITZER] QoQ Annualized Quarter Result on 31-May-2014 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 9.79%
YoY- 12.13%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 242,580 240,446 249,512 238,750 227,325 221,684 222,644 5.90%
PBT 27,946 26,624 35,028 28,311 25,105 22,286 26,220 4.35%
Tax -7,244 -6,358 -8,360 -6,745 -5,462 -5,094 -5,304 23.16%
NP 20,702 20,266 26,668 21,566 19,642 17,192 20,916 -0.68%
-
NP to SH 20,702 20,266 26,668 21,566 19,642 17,192 20,916 -0.68%
-
Tax Rate 25.92% 23.88% 23.87% 23.82% 21.76% 22.86% 20.23% -
Total Cost 221,877 220,180 222,844 217,184 207,682 204,492 201,728 6.57%
-
Net Worth 200,148 200,339 195,474 184,616 176,850 170,701 172,306 10.53%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - 5,302 - - - -
Div Payout % - - - 24.59% - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 200,148 200,339 195,474 184,616 176,850 170,701 172,306 10.53%
NOSH 137,285 137,303 135,784 132,550 132,482 132,449 132,045 2.63%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 8.53% 8.43% 10.69% 9.03% 8.64% 7.76% 9.39% -
ROE 10.34% 10.12% 13.64% 11.68% 11.11% 10.07% 12.14% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 176.70 175.12 183.76 180.12 171.59 167.37 168.61 3.18%
EPS 15.08 14.76 19.64 16.27 14.83 12.98 15.84 -3.23%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.4579 1.4591 1.4396 1.3928 1.3349 1.2888 1.3049 7.69%
Adjusted Per Share Value based on latest NOSH - 132,957
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 75.97 75.30 78.14 74.77 71.19 69.43 69.73 5.89%
EPS 6.48 6.35 8.35 6.75 6.15 5.38 6.55 -0.71%
DPS 0.00 0.00 0.00 1.66 0.00 0.00 0.00 -
NAPS 0.6268 0.6274 0.6122 0.5782 0.5538 0.5346 0.5396 10.53%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 2.13 2.06 2.24 1.80 1.73 1.82 1.54 -
P/RPS 1.21 1.18 1.22 1.00 1.01 1.09 0.91 20.98%
P/EPS 14.12 13.96 11.41 11.06 11.67 14.02 9.72 28.35%
EY 7.08 7.17 8.77 9.04 8.57 7.13 10.29 -22.11%
DY 0.00 0.00 0.00 2.22 0.00 0.00 0.00 -
P/NAPS 1.46 1.41 1.56 1.29 1.30 1.41 1.18 15.29%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 28/04/15 29/01/15 14/10/14 24/07/14 29/04/14 24/01/14 11/10/13 -
Price 2.05 2.11 2.04 2.30 1.92 1.70 1.68 -
P/RPS 1.16 1.20 1.11 1.28 1.12 1.02 1.00 10.43%
P/EPS 13.59 14.30 10.39 14.14 12.95 13.10 10.61 17.99%
EY 7.36 7.00 9.63 7.07 7.72 7.64 9.43 -15.26%
DY 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
P/NAPS 1.41 1.45 1.42 1.65 1.44 1.32 1.29 6.12%

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