[SPRITZER] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -80.64%
YoY- 7.66%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 490,675 365,669 233,111 109,424 433,300 324,600 205,012 78.64%
PBT 65,924 48,606 25,761 9,541 45,200 31,677 19,162 127.38%
Tax -16,438 -12,333 -6,453 -2,383 -8,235 -5,979 -4,891 123.87%
NP 49,486 36,273 19,308 7,158 36,965 25,698 14,271 128.57%
-
NP to SH 49,486 36,273 19,308 7,158 36,965 25,698 14,271 128.57%
-
Tax Rate 24.93% 25.37% 25.05% 24.98% 18.22% 18.87% 25.52% -
Total Cost 441,189 329,396 213,803 102,266 396,335 298,902 190,741 74.63%
-
Net Worth 530,686 517,650 493,679 500,142 494,475 483,818 470,542 8.32%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 17,516 - - - 13,080 - - -
Div Payout % 35.40% - - - 35.39% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 530,686 517,650 493,679 500,142 494,475 483,818 470,542 8.32%
NOSH 319,314 319,314 319,314 212,876 209,992 209,992 209,992 32.13%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 10.09% 9.92% 8.28% 6.54% 8.53% 7.92% 6.96% -
ROE 9.32% 7.01% 3.91% 1.43% 7.48% 5.31% 3.03% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 154.07 114.66 74.02 51.49 207.03 154.77 97.65 35.41%
EPS 15.54 11.39 6.06 3.37 17.63 12.25 6.80 73.23%
DPS 5.50 0.00 0.00 0.00 6.25 0.00 0.00 -
NAPS 1.6663 1.6231 1.5676 2.3534 2.3626 2.3068 2.2412 -17.88%
Adjusted Per Share Value based on latest NOSH - 212,876
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 153.67 114.52 73.00 34.27 135.70 101.66 64.20 78.65%
EPS 15.50 11.36 6.05 2.24 11.58 8.05 4.47 128.57%
DPS 5.49 0.00 0.00 0.00 4.10 0.00 0.00 -
NAPS 1.662 1.6211 1.5461 1.5663 1.5486 1.5152 1.4736 8.32%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.83 1.58 1.50 2.38 2.22 1.97 1.91 -
P/RPS 1.19 1.38 2.03 4.62 1.07 1.27 1.96 -28.23%
P/EPS 11.78 13.89 24.47 70.66 12.57 16.08 28.10 -43.89%
EY 8.49 7.20 4.09 1.42 7.96 6.22 3.56 78.21%
DY 3.01 0.00 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 1.10 0.97 0.96 1.01 0.94 0.85 0.85 18.69%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 27/11/23 29/08/23 30/05/23 27/02/23 25/11/22 29/08/22 -
Price 2.13 1.69 1.53 2.33 2.31 2.03 2.03 -
P/RPS 1.38 1.47 2.07 4.53 1.12 1.31 2.08 -23.87%
P/EPS 13.71 14.86 24.96 69.18 13.08 16.57 29.86 -40.39%
EY 7.29 6.73 4.01 1.45 7.65 6.04 3.35 67.68%
DY 2.58 0.00 0.00 0.00 2.71 0.00 0.00 -
P/NAPS 1.28 1.04 0.98 0.99 0.98 0.88 0.91 25.46%

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