[SPRITZER] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 54.75%
YoY- 14.62%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 189,889 95,099 347,684 262,186 166,189 82,547 313,849 -28.53%
PBT 20,677 9,972 33,856 29,628 18,876 9,476 35,272 -30.02%
Tax -5,104 -2,255 -9,631 -8,795 -5,414 -2,693 -9,794 -35.31%
NP 15,573 7,717 24,225 20,833 13,462 6,783 25,478 -28.04%
-
NP to SH 15,573 7,717 24,225 20,833 13,462 6,783 25,478 -28.04%
-
Tax Rate 24.68% 22.61% 28.45% 29.68% 28.68% 28.42% 27.77% -
Total Cost 174,316 87,382 323,459 241,353 152,727 75,764 288,371 -28.57%
-
Net Worth 397,387 396,883 389,198 385,818 378,406 383,277 331,461 12.89%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 7,348 - - - 10,167 -
Div Payout % - - 30.34% - - - 39.91% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 397,387 396,883 389,198 385,818 378,406 383,277 331,461 12.89%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.20% 8.11% 6.97% 7.95% 8.10% 8.22% 8.12% -
ROE 3.92% 1.94% 6.22% 5.40% 3.56% 1.77% 7.69% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 90.44 45.29 165.59 124.87 79.15 39.31 169.77 -34.36%
EPS 7.42 3.68 11.54 9.92 6.41 3.23 13.83 -34.04%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 5.50 -
NAPS 1.8926 1.8902 1.8536 1.8375 1.8022 1.8254 1.793 3.68%
Adjusted Per Share Value based on latest NOSH - 209,992
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 59.47 29.78 108.88 82.11 52.05 25.85 98.29 -28.52%
EPS 4.88 2.42 7.59 6.52 4.22 2.12 7.98 -28.01%
DPS 0.00 0.00 2.30 0.00 0.00 0.00 3.18 -
NAPS 1.2445 1.2429 1.2189 1.2083 1.1851 1.2003 1.038 12.89%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.26 2.19 2.10 2.28 2.31 2.42 2.35 -
P/RPS 2.50 4.84 1.27 1.83 2.92 6.16 1.38 48.76%
P/EPS 30.47 59.59 18.20 22.98 36.03 74.91 17.05 47.42%
EY 3.28 1.68 5.49 4.35 2.78 1.33 5.86 -32.15%
DY 0.00 0.00 1.67 0.00 0.00 0.00 2.34 -
P/NAPS 1.19 1.16 1.13 1.24 1.28 1.33 1.31 -6.22%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 30/05/19 26/02/19 21/11/18 28/08/18 30/05/18 26/02/18 -
Price 2.30 2.30 2.18 2.16 2.33 2.35 2.34 -
P/RPS 2.54 5.08 1.32 1.73 2.94 5.98 1.38 50.35%
P/EPS 31.01 62.58 18.90 21.77 36.34 72.74 16.98 49.57%
EY 3.22 1.60 5.29 4.59 2.75 1.37 5.89 -33.21%
DY 0.00 0.00 1.61 0.00 0.00 0.00 2.35 -
P/NAPS 1.22 1.22 1.18 1.18 1.29 1.29 1.31 -4.64%

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