[SPRITZER] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -71.89%
YoY- 13.84%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 308,450 235,822 147,222 92,802 374,377 287,356 189,889 37.98%
PBT 34,644 29,395 14,781 13,168 41,299 33,144 20,677 40.84%
Tax 1,016 -8,175 -3,978 -4,383 -10,050 -8,405 -5,104 -
NP 35,660 21,220 10,803 8,785 31,249 24,739 15,573 73.29%
-
NP to SH 35,660 21,220 10,803 8,785 31,249 24,739 15,573 73.29%
-
Tax Rate -2.93% 27.81% 26.91% 33.29% 24.33% 25.36% 24.68% -
Total Cost 272,790 214,602 136,419 84,017 343,128 262,617 174,316 34.60%
-
Net Worth 444,000 429,092 427,517 425,208 415,276 406,604 397,387 7.63%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 9,448 - - - 9,448 - - -
Div Payout % 26.50% - - - 30.24% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 444,000 429,092 427,517 425,208 415,276 406,604 397,387 7.63%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 11.56% 9.00% 7.34% 9.47% 8.35% 8.61% 8.20% -
ROE 8.03% 4.95% 2.53% 2.07% 7.52% 6.08% 3.92% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 146.90 112.31 70.12 44.20 178.30 136.86 90.44 37.97%
EPS 16.98 10.11 5.15 4.18 14.88 11.78 7.42 73.22%
DPS 4.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 2.1146 2.0436 2.0361 2.0251 1.9778 1.9365 1.8926 7.63%
Adjusted Per Share Value based on latest NOSH - 209,992
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 96.60 73.85 46.11 29.06 117.24 89.99 59.47 37.97%
EPS 11.17 6.65 3.38 2.75 9.79 7.75 4.88 73.24%
DPS 2.96 0.00 0.00 0.00 2.96 0.00 0.00 -
NAPS 1.3905 1.3438 1.3389 1.3316 1.3005 1.2734 1.2445 7.63%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.97 1.89 2.05 1.90 2.25 2.30 2.26 -
P/RPS 1.34 1.68 2.92 4.30 1.26 1.68 2.50 -33.89%
P/EPS 11.60 18.70 39.84 45.41 15.12 19.52 30.47 -47.31%
EY 8.62 5.35 2.51 2.20 6.61 5.12 3.28 89.88%
DY 2.28 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.93 0.92 1.01 0.94 1.14 1.19 1.19 -15.09%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 25/11/20 26/08/20 24/06/20 26/02/20 27/11/19 27/08/19 -
Price 1.87 1.85 1.97 2.00 2.20 2.19 2.30 -
P/RPS 1.27 1.65 2.81 4.53 1.23 1.60 2.54 -36.87%
P/EPS 11.01 18.31 38.29 47.80 14.78 18.59 31.01 -49.70%
EY 9.08 5.46 2.61 2.09 6.76 5.38 3.22 98.97%
DY 2.41 0.00 0.00 0.00 2.05 0.00 0.00 -
P/NAPS 0.88 0.91 0.97 0.99 1.11 1.13 1.22 -19.49%

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