[SPRITZER] QoQ Quarter Result on 30-Nov-2013 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- -35.61%
YoY- -34.37%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 62,378 68,256 59,652 55,181 55,661 50,494 57,122 6.02%
PBT 8,757 9,482 7,686 4,588 6,555 6,558 5,742 32.39%
Tax -2,090 -2,648 -1,550 -1,221 -1,326 -612 -737 99.96%
NP 6,667 6,834 6,136 3,367 5,229 5,946 5,005 21.00%
-
NP to SH 6,667 6,834 6,136 3,367 5,229 5,946 5,005 21.00%
-
Tax Rate 23.87% 27.93% 20.17% 26.61% 20.23% 9.33% 12.84% -
Total Cost 55,711 61,422 53,516 51,814 50,432 44,548 52,117 4.53%
-
Net Worth 195,474 185,182 177,293 170,842 172,306 166,698 159,845 14.31%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - 5,318 - - - 5,250 - -
Div Payout % - 77.82% - - - 88.30% - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 195,474 185,182 177,293 170,842 172,306 166,698 159,845 14.31%
NOSH 135,784 132,957 132,813 132,559 132,045 131,258 131,020 2.40%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 10.69% 10.01% 10.29% 6.10% 9.39% 11.78% 8.76% -
ROE 3.41% 3.69% 3.46% 1.97% 3.03% 3.57% 3.13% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 45.94 51.34 44.91 41.63 42.15 38.47 43.60 3.53%
EPS 4.91 5.14 4.62 2.54 3.96 4.53 3.82 18.16%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.4396 1.3928 1.3349 1.2888 1.3049 1.27 1.22 11.63%
Adjusted Per Share Value based on latest NOSH - 132,559
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 19.53 21.38 18.68 17.28 17.43 15.81 17.89 6.00%
EPS 2.09 2.14 1.92 1.05 1.64 1.86 1.57 20.94%
DPS 0.00 1.67 0.00 0.00 0.00 1.64 0.00 -
NAPS 0.6122 0.5799 0.5552 0.535 0.5396 0.5221 0.5006 14.31%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 2.24 1.80 1.73 1.82 1.54 1.42 1.03 -
P/RPS 4.88 3.51 3.85 4.37 3.65 3.69 2.36 62.09%
P/EPS 45.62 35.02 37.45 71.65 38.89 31.35 26.96 41.86%
EY 2.19 2.86 2.67 1.40 2.57 3.19 3.71 -29.56%
DY 0.00 2.22 0.00 0.00 0.00 2.82 0.00 -
P/NAPS 1.56 1.29 1.30 1.41 1.18 1.12 0.84 50.91%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 14/10/14 24/07/14 29/04/14 24/01/14 11/10/13 29/07/13 23/04/13 -
Price 2.04 2.30 1.92 1.70 1.68 1.82 1.16 -
P/RPS 4.44 4.48 4.27 4.08 3.99 4.73 2.66 40.58%
P/EPS 41.55 44.75 41.56 66.93 42.42 40.18 30.37 23.16%
EY 2.41 2.23 2.41 1.49 2.36 2.49 3.29 -18.69%
DY 0.00 1.74 0.00 0.00 0.00 2.20 0.00 -
P/NAPS 1.42 1.65 1.44 1.32 1.29 1.43 0.95 30.63%

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