[SPRITZER] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -73.38%
YoY- 35.28%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 347,684 262,186 166,189 82,547 313,849 234,404 151,167 73.97%
PBT 33,856 29,628 18,876 9,476 35,272 26,231 14,718 73.99%
Tax -9,631 -8,795 -5,414 -2,693 -9,794 -8,056 -4,575 64.03%
NP 24,225 20,833 13,462 6,783 25,478 18,175 10,143 78.39%
-
NP to SH 24,225 20,833 13,462 6,783 25,478 18,175 10,143 78.39%
-
Tax Rate 28.45% 29.68% 28.68% 28.42% 27.77% 30.71% 31.08% -
Total Cost 323,459 241,353 152,727 75,764 288,371 216,229 141,024 73.65%
-
Net Worth 389,198 385,818 378,406 383,277 331,461 304,281 296,532 19.81%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 7,348 - - - 10,167 - - -
Div Payout % 30.34% - - - 39.91% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 389,198 385,818 378,406 383,277 331,461 304,281 296,532 19.81%
NOSH 209,992 209,992 209,992 209,992 209,992 181,931 182,100 9.93%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.97% 7.95% 8.10% 8.22% 8.12% 7.75% 6.71% -
ROE 6.22% 5.40% 3.56% 1.77% 7.69% 5.97% 3.42% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 165.59 124.87 79.15 39.31 169.77 128.84 83.01 58.26%
EPS 11.54 9.92 6.41 3.23 13.83 9.99 5.57 62.30%
DPS 3.50 0.00 0.00 0.00 5.50 0.00 0.00 -
NAPS 1.8536 1.8375 1.8022 1.8254 1.793 1.6725 1.6284 8.99%
Adjusted Per Share Value based on latest NOSH - 209,992
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 108.88 82.11 52.05 25.85 98.29 73.41 47.34 73.97%
EPS 7.59 6.52 4.22 2.12 7.98 5.69 3.18 78.31%
DPS 2.30 0.00 0.00 0.00 3.18 0.00 0.00 -
NAPS 1.2189 1.2083 1.1851 1.2003 1.038 0.9529 0.9287 19.81%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.10 2.28 2.31 2.42 2.35 2.15 2.45 -
P/RPS 1.27 1.83 2.92 6.16 1.38 1.67 2.95 -42.89%
P/EPS 18.20 22.98 36.03 74.91 17.05 21.52 43.99 -44.38%
EY 5.49 4.35 2.78 1.33 5.86 4.65 2.27 79.88%
DY 1.67 0.00 0.00 0.00 2.34 0.00 0.00 -
P/NAPS 1.13 1.24 1.28 1.33 1.31 1.29 1.50 -17.16%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 21/11/18 28/08/18 30/05/18 26/02/18 28/11/17 23/08/17 -
Price 2.18 2.16 2.33 2.35 2.34 2.32 2.23 -
P/RPS 1.32 1.73 2.94 5.98 1.38 1.80 2.69 -37.70%
P/EPS 18.90 21.77 36.34 72.74 16.98 23.22 40.04 -39.29%
EY 5.29 4.59 2.75 1.37 5.89 4.31 2.50 64.59%
DY 1.61 0.00 0.00 0.00 2.35 0.00 0.00 -
P/NAPS 1.18 1.18 1.29 1.29 1.31 1.39 1.37 -9.44%

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