[SPRITZER] QoQ Quarter Result on 30-Nov-2012 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 62.75%
YoY- 53.78%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 55,661 50,494 57,122 46,663 47,656 46,683 45,217 14.81%
PBT 6,555 6,558 5,742 6,404 4,084 3,399 4,548 27.51%
Tax -1,326 -612 -737 -1,274 -932 -1,383 -873 32.03%
NP 5,229 5,946 5,005 5,130 3,152 2,016 3,675 26.42%
-
NP to SH 5,229 5,946 5,005 5,130 3,152 2,016 3,675 26.42%
-
Tax Rate 20.23% 9.33% 12.84% 19.89% 22.82% 40.69% 19.20% -
Total Cost 50,432 44,548 52,117 41,533 44,504 44,667 41,542 13.76%
-
Net Worth 172,306 166,698 159,845 157,946 153,022 150,519 147,326 10.97%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - 5,250 - - - 3,927 - -
Div Payout % - 88.30% - - - 194.81% - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 172,306 166,698 159,845 157,946 153,022 150,519 147,326 10.97%
NOSH 132,045 131,258 131,020 130,534 130,788 130,909 130,782 0.64%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 9.39% 11.78% 8.76% 10.99% 6.61% 4.32% 8.13% -
ROE 3.03% 3.57% 3.13% 3.25% 2.06% 1.34% 2.49% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 42.15 38.47 43.60 35.75 36.44 35.66 34.57 14.08%
EPS 3.96 4.53 3.82 3.93 2.41 1.54 2.81 25.61%
DPS 0.00 4.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.3049 1.27 1.22 1.21 1.17 1.1498 1.1265 10.26%
Adjusted Per Share Value based on latest NOSH - 130,534
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 17.43 15.81 17.89 14.61 14.92 14.62 14.16 14.81%
EPS 1.64 1.86 1.57 1.61 0.99 0.63 1.15 26.61%
DPS 0.00 1.64 0.00 0.00 0.00 1.23 0.00 -
NAPS 0.5396 0.5221 0.5006 0.4946 0.4792 0.4714 0.4614 10.97%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 1.54 1.42 1.03 0.88 0.81 0.83 0.82 -
P/RPS 3.65 3.69 2.36 2.46 2.22 2.33 2.37 33.25%
P/EPS 38.89 31.35 26.96 22.39 33.61 53.90 29.18 21.04%
EY 2.57 3.19 3.71 4.47 2.98 1.86 3.43 -17.46%
DY 0.00 2.82 0.00 0.00 0.00 3.61 0.00 -
P/NAPS 1.18 1.12 0.84 0.73 0.69 0.72 0.73 37.61%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 11/10/13 29/07/13 23/04/13 31/01/13 31/10/12 26/07/12 30/04/12 -
Price 1.68 1.82 1.16 1.00 0.85 0.80 0.81 -
P/RPS 3.99 4.73 2.66 2.80 2.33 2.24 2.34 42.58%
P/EPS 42.42 40.18 30.37 25.45 35.27 51.95 28.83 29.27%
EY 2.36 2.49 3.29 3.93 2.84 1.92 3.47 -22.60%
DY 0.00 2.20 0.00 0.00 0.00 3.75 0.00 -
P/NAPS 1.29 1.43 0.95 0.83 0.73 0.70 0.72 47.35%

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