[SPRITZER] QoQ Quarter Result on 28-Feb-2013 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -2.44%
YoY- 36.19%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 55,181 55,661 50,494 57,122 46,663 47,656 46,683 11.78%
PBT 4,588 6,555 6,558 5,742 6,404 4,084 3,399 22.11%
Tax -1,221 -1,326 -612 -737 -1,274 -932 -1,383 -7.96%
NP 3,367 5,229 5,946 5,005 5,130 3,152 2,016 40.72%
-
NP to SH 3,367 5,229 5,946 5,005 5,130 3,152 2,016 40.72%
-
Tax Rate 26.61% 20.23% 9.33% 12.84% 19.89% 22.82% 40.69% -
Total Cost 51,814 50,432 44,548 52,117 41,533 44,504 44,667 10.39%
-
Net Worth 170,842 172,306 166,698 159,845 157,946 153,022 150,519 8.80%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - 5,250 - - - 3,927 -
Div Payout % - - 88.30% - - - 194.81% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 170,842 172,306 166,698 159,845 157,946 153,022 150,519 8.80%
NOSH 132,559 132,045 131,258 131,020 130,534 130,788 130,909 0.83%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 6.10% 9.39% 11.78% 8.76% 10.99% 6.61% 4.32% -
ROE 1.97% 3.03% 3.57% 3.13% 3.25% 2.06% 1.34% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 41.63 42.15 38.47 43.60 35.75 36.44 35.66 10.86%
EPS 2.54 3.96 4.53 3.82 3.93 2.41 1.54 39.55%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 1.2888 1.3049 1.27 1.22 1.21 1.17 1.1498 7.89%
Adjusted Per Share Value based on latest NOSH - 131,020
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 17.28 17.43 15.81 17.89 14.61 14.92 14.62 11.77%
EPS 1.05 1.64 1.86 1.57 1.61 0.99 0.63 40.52%
DPS 0.00 0.00 1.64 0.00 0.00 0.00 1.23 -
NAPS 0.535 0.5396 0.5221 0.5006 0.4946 0.4792 0.4714 8.79%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 1.82 1.54 1.42 1.03 0.88 0.81 0.83 -
P/RPS 4.37 3.65 3.69 2.36 2.46 2.22 2.33 52.02%
P/EPS 71.65 38.89 31.35 26.96 22.39 33.61 53.90 20.87%
EY 1.40 2.57 3.19 3.71 4.47 2.98 1.86 -17.24%
DY 0.00 0.00 2.82 0.00 0.00 0.00 3.61 -
P/NAPS 1.41 1.18 1.12 0.84 0.73 0.69 0.72 56.46%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 24/01/14 11/10/13 29/07/13 23/04/13 31/01/13 31/10/12 26/07/12 -
Price 1.70 1.68 1.82 1.16 1.00 0.85 0.80 -
P/RPS 4.08 3.99 4.73 2.66 2.80 2.33 2.24 49.09%
P/EPS 66.93 42.42 40.18 30.37 25.45 35.27 51.95 18.38%
EY 1.49 2.36 2.49 3.29 3.93 2.84 1.92 -15.53%
DY 0.00 0.00 2.20 0.00 0.00 0.00 3.75 -
P/NAPS 1.32 1.29 1.43 0.95 0.83 0.73 0.70 52.57%

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