[SPRITZER] QoQ Cumulative Quarter Result on 31-May-2014 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 46.39%
YoY- 12.13%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 181,935 120,223 62,378 238,750 170,494 110,842 55,661 120.72%
PBT 20,960 13,312 8,757 28,311 18,829 11,143 6,555 117.50%
Tax -5,433 -3,179 -2,090 -6,745 -4,097 -2,547 -1,326 156.71%
NP 15,527 10,133 6,667 21,566 14,732 8,596 5,229 107.00%
-
NP to SH 15,527 10,133 6,667 21,566 14,732 8,596 5,229 107.00%
-
Tax Rate 25.92% 23.88% 23.87% 23.82% 21.76% 22.86% 20.23% -
Total Cost 166,408 110,090 55,711 217,184 155,762 102,246 50,432 122.12%
-
Net Worth 200,148 200,339 195,474 184,616 176,850 170,701 172,306 10.53%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - 5,302 - - - -
Div Payout % - - - 24.59% - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 200,148 200,339 195,474 184,616 176,850 170,701 172,306 10.53%
NOSH 137,285 137,303 135,784 132,550 132,482 132,449 132,045 2.63%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 8.53% 8.43% 10.69% 9.03% 8.64% 7.76% 9.39% -
ROE 7.76% 5.06% 3.41% 11.68% 8.33% 5.04% 3.03% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 132.52 87.56 45.94 180.12 128.69 83.69 42.15 115.06%
EPS 11.31 7.38 4.91 16.27 11.12 6.49 3.96 101.68%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.4579 1.4591 1.4396 1.3928 1.3349 1.2888 1.3049 7.69%
Adjusted Per Share Value based on latest NOSH - 132,957
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 56.98 37.65 19.53 74.77 53.39 34.71 17.43 120.74%
EPS 4.86 3.17 2.09 6.75 4.61 2.69 1.64 106.72%
DPS 0.00 0.00 0.00 1.66 0.00 0.00 0.00 -
NAPS 0.6268 0.6274 0.6122 0.5782 0.5538 0.5346 0.5396 10.53%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 2.13 2.06 2.24 1.80 1.73 1.82 1.54 -
P/RPS 1.61 2.35 4.88 1.00 1.34 2.17 3.65 -42.14%
P/EPS 18.83 27.91 45.62 11.06 15.56 28.04 38.89 -38.42%
EY 5.31 3.58 2.19 9.04 6.43 3.57 2.57 62.43%
DY 0.00 0.00 0.00 2.22 0.00 0.00 0.00 -
P/NAPS 1.46 1.41 1.56 1.29 1.30 1.41 1.18 15.29%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 28/04/15 29/01/15 14/10/14 24/07/14 29/04/14 24/01/14 11/10/13 -
Price 2.05 2.11 2.04 2.30 1.92 1.70 1.68 -
P/RPS 1.55 2.41 4.44 1.28 1.49 2.03 3.99 -46.85%
P/EPS 18.13 28.59 41.55 14.14 17.27 26.19 42.42 -43.34%
EY 5.52 3.50 2.41 7.07 5.79 3.82 2.36 76.47%
DY 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
P/NAPS 1.41 1.45 1.42 1.65 1.44 1.32 1.29 6.12%

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