[SPRITZER] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 114.63%
YoY- 40.68%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 109,424 433,300 324,600 205,012 98,817 331,026 230,413 -39.15%
PBT 9,541 45,200 31,677 19,162 9,323 30,345 19,583 -38.11%
Tax -2,383 -8,235 -5,979 -4,891 -2,674 -6,106 -3,451 -21.89%
NP 7,158 36,965 25,698 14,271 6,649 24,239 16,132 -41.85%
-
NP to SH 7,158 36,965 25,698 14,271 6,649 24,239 16,132 -41.85%
-
Tax Rate 24.98% 18.22% 18.87% 25.52% 28.68% 20.12% 17.62% -
Total Cost 102,266 396,335 298,902 190,741 92,168 306,787 214,281 -38.95%
-
Net Worth 500,142 494,475 483,818 470,542 470,120 462,750 453,847 6.69%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 13,080 - - - 9,448 - -
Div Payout % - 35.39% - - - 38.98% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 500,142 494,475 483,818 470,542 470,120 462,750 453,847 6.69%
NOSH 212,876 209,992 209,992 209,992 209,992 209,992 209,992 0.91%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 6.54% 8.53% 7.92% 6.96% 6.73% 7.32% 7.00% -
ROE 1.43% 7.48% 5.31% 3.03% 1.41% 5.24% 3.55% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 51.49 207.03 154.77 97.65 47.06 157.65 109.74 -39.64%
EPS 3.37 17.63 12.25 6.80 3.17 11.54 7.68 -42.28%
DPS 0.00 6.25 0.00 0.00 0.00 4.50 0.00 -
NAPS 2.3534 2.3626 2.3068 2.2412 2.239 2.2039 2.1615 5.83%
Adjusted Per Share Value based on latest NOSH - 209,992
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 34.27 135.70 101.66 64.20 30.95 103.67 72.16 -39.15%
EPS 2.24 11.58 8.05 4.47 2.08 7.59 5.05 -41.86%
DPS 0.00 4.10 0.00 0.00 0.00 2.96 0.00 -
NAPS 1.5663 1.5486 1.5152 1.4736 1.4723 1.4492 1.4213 6.69%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.38 2.22 1.97 1.91 2.09 2.10 2.03 -
P/RPS 4.62 1.07 1.27 1.96 4.44 1.33 1.85 84.17%
P/EPS 70.66 12.57 16.08 28.10 66.00 18.19 26.42 92.79%
EY 1.42 7.96 6.22 3.56 1.52 5.50 3.78 -47.96%
DY 0.00 2.82 0.00 0.00 0.00 2.14 0.00 -
P/NAPS 1.01 0.94 0.85 0.85 0.93 0.95 0.94 4.90%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 27/02/23 25/11/22 29/08/22 30/05/22 25/02/22 26/11/21 -
Price 2.33 2.31 2.03 2.03 1.91 2.03 2.05 -
P/RPS 4.53 1.12 1.31 2.08 4.06 1.29 1.87 80.47%
P/EPS 69.18 13.08 16.57 29.86 60.32 17.58 26.68 88.84%
EY 1.45 7.65 6.04 3.35 1.66 5.69 3.75 -46.95%
DY 0.00 2.71 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 0.99 0.98 0.88 0.91 0.85 0.92 0.95 2.79%

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