[SPRITZER] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 40.18%
YoY- 103.71%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 262,186 166,189 82,547 313,849 234,404 151,167 72,624 135.15%
PBT 29,628 18,876 9,476 35,272 26,231 14,718 7,092 159.16%
Tax -8,795 -5,414 -2,693 -9,794 -8,056 -4,575 -2,078 161.42%
NP 20,833 13,462 6,783 25,478 18,175 10,143 5,014 158.22%
-
NP to SH 20,833 13,462 6,783 25,478 18,175 10,143 5,014 158.22%
-
Tax Rate 29.68% 28.68% 28.42% 27.77% 30.71% 31.08% 29.30% -
Total Cost 241,353 152,727 75,764 288,371 216,229 141,024 67,610 133.39%
-
Net Worth 385,818 378,406 383,277 331,461 304,281 296,532 297,605 18.87%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 10,167 - - - -
Div Payout % - - - 39.91% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 385,818 378,406 383,277 331,461 304,281 296,532 297,605 18.87%
NOSH 209,992 209,992 209,992 209,992 181,931 182,100 182,605 9.75%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.95% 8.10% 8.22% 8.12% 7.75% 6.71% 6.90% -
ROE 5.40% 3.56% 1.77% 7.69% 5.97% 3.42% 1.68% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 124.87 79.15 39.31 169.77 128.84 83.01 39.91 113.77%
EPS 9.92 6.41 3.23 13.83 9.99 5.57 2.76 134.45%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 1.8375 1.8022 1.8254 1.793 1.6725 1.6284 1.6354 8.06%
Adjusted Per Share Value based on latest NOSH - 209,992
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 82.11 52.05 25.85 98.29 73.41 47.34 22.74 135.17%
EPS 6.52 4.22 2.12 7.98 5.69 3.18 1.57 158.14%
DPS 0.00 0.00 0.00 3.18 0.00 0.00 0.00 -
NAPS 1.2083 1.1851 1.2003 1.038 0.9529 0.9287 0.932 18.87%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.28 2.31 2.42 2.35 2.15 2.45 2.30 -
P/RPS 1.83 2.92 6.16 1.38 1.67 2.95 5.76 -53.40%
P/EPS 22.98 36.03 74.91 17.05 21.52 43.99 83.48 -57.65%
EY 4.35 2.78 1.33 5.86 4.65 2.27 1.20 135.79%
DY 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
P/NAPS 1.24 1.28 1.33 1.31 1.29 1.50 1.41 -8.20%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 28/08/18 30/05/18 26/02/18 28/11/17 23/08/17 29/05/17 -
Price 2.16 2.33 2.35 2.34 2.32 2.23 2.50 -
P/RPS 1.73 2.94 5.98 1.38 1.80 2.69 6.26 -57.53%
P/EPS 21.77 36.34 72.74 16.98 23.22 40.04 90.73 -61.35%
EY 4.59 2.75 1.37 5.89 4.31 2.50 1.10 158.96%
DY 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
P/NAPS 1.18 1.29 1.29 1.31 1.39 1.37 1.53 -15.88%

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