[SPRITZER] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 102.29%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
Revenue 82,547 313,849 234,404 151,167 72,624 185,943 159,667 -39.07%
PBT 9,476 35,272 26,231 14,718 7,092 18,270 16,912 -35.27%
Tax -2,693 -9,794 -8,056 -4,575 -2,078 -5,763 -4,979 -36.97%
NP 6,783 25,478 18,175 10,143 5,014 12,507 11,933 -34.57%
-
NP to SH 6,783 25,478 18,175 10,143 5,014 12,507 11,933 -34.57%
-
Tax Rate 28.42% 27.77% 30.71% 31.08% 29.30% 31.54% 29.44% -
Total Cost 75,764 288,371 216,229 141,024 67,610 173,436 147,734 -39.43%
-
Net Worth 383,277 331,461 304,281 296,532 297,605 266,649 267,966 30.83%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
Div - 10,167 - - - 5,813 - -
Div Payout % - 39.91% - - - 46.48% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
Net Worth 383,277 331,461 304,281 296,532 297,605 266,649 267,966 30.83%
NOSH 209,992 209,992 181,931 182,100 182,605 166,095 166,895 18.82%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
NP Margin 8.22% 8.12% 7.75% 6.71% 6.90% 6.73% 7.47% -
ROE 1.77% 7.69% 5.97% 3.42% 1.68% 4.69% 4.45% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
RPS 39.31 169.77 128.84 83.01 39.91 111.95 95.67 -48.72%
EPS 3.23 13.83 9.99 5.57 2.76 7.53 7.15 -44.94%
DPS 0.00 5.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.8254 1.793 1.6725 1.6284 1.6354 1.6054 1.6056 10.11%
Adjusted Per Share Value based on latest NOSH - 182,526
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
RPS 25.85 98.29 73.41 47.34 22.74 58.23 50.00 -39.07%
EPS 2.12 7.98 5.69 3.18 1.57 3.92 3.74 -34.71%
DPS 0.00 3.18 0.00 0.00 0.00 1.82 0.00 -
NAPS 1.2003 1.038 0.9529 0.9287 0.932 0.8351 0.8392 30.83%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/11/16 -
Price 2.42 2.35 2.15 2.45 2.30 2.44 2.26 -
P/RPS 6.16 1.38 1.67 2.95 5.76 0.00 2.36 105.55%
P/EPS 74.91 17.05 21.52 43.99 83.48 0.00 31.61 91.17%
EY 1.33 5.86 4.65 2.27 1.20 0.00 3.16 -47.79%
DY 0.00 2.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.31 1.29 1.50 1.41 1.52 1.41 -4.29%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
Date 30/05/18 26/02/18 28/11/17 23/08/17 29/05/17 27/02/17 25/01/17 -
Price 2.35 2.34 2.32 2.23 2.50 2.34 2.35 -
P/RPS 5.98 1.38 1.80 2.69 6.26 0.00 2.46 94.85%
P/EPS 72.74 16.98 23.22 40.04 90.73 0.00 32.87 81.58%
EY 1.37 5.89 4.31 2.50 1.10 0.00 3.04 -45.04%
DY 0.00 2.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.31 1.39 1.37 1.53 1.46 1.46 -8.87%

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