[SPRITZER] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 10.36%
YoY- -8.23%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 94,790 95,099 85,498 95,997 83,642 82,547 79,445 12.53%
PBT 10,705 9,972 4,228 10,752 9,400 9,476 9,041 11.95%
Tax -2,849 -2,255 -836 -3,381 -2,721 -2,693 -1,738 39.15%
NP 7,856 7,717 3,392 7,371 6,679 6,783 7,303 5.00%
-
NP to SH 7,856 7,717 3,392 7,371 6,679 6,783 7,303 5.00%
-
Tax Rate 26.61% 22.61% 19.77% 31.45% 28.95% 28.42% 19.22% -
Total Cost 86,934 87,382 82,106 88,626 76,963 75,764 72,142 13.27%
-
Net Worth 397,387 396,883 389,198 385,818 378,406 383,277 331,461 12.89%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 7,348 - - - 10,167 -
Div Payout % - - 216.65% - - - 139.22% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 397,387 396,883 389,198 385,818 378,406 383,277 331,461 12.89%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.29% 8.11% 3.97% 7.68% 7.99% 8.22% 9.19% -
ROE 1.98% 1.94% 0.87% 1.91% 1.77% 1.77% 2.20% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 45.14 45.29 40.72 45.72 39.84 39.31 42.97 3.34%
EPS 3.74 3.68 1.62 3.51 3.18 3.23 3.95 -3.58%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 5.50 -
NAPS 1.8926 1.8902 1.8536 1.8375 1.8022 1.8254 1.793 3.68%
Adjusted Per Share Value based on latest NOSH - 209,992
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 29.69 29.78 26.78 30.06 26.19 25.85 24.88 12.54%
EPS 2.46 2.42 1.06 2.31 2.09 2.12 2.29 4.90%
DPS 0.00 0.00 2.30 0.00 0.00 0.00 3.18 -
NAPS 1.2445 1.2429 1.2189 1.2083 1.1851 1.2003 1.038 12.89%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.26 2.19 2.10 2.28 2.31 2.42 2.35 -
P/RPS 5.01 4.84 5.16 4.99 5.80 6.16 5.47 -5.70%
P/EPS 60.40 59.59 129.99 64.95 72.62 74.91 59.49 1.02%
EY 1.66 1.68 0.77 1.54 1.38 1.33 1.68 -0.79%
DY 0.00 0.00 1.67 0.00 0.00 0.00 2.34 -
P/NAPS 1.19 1.16 1.13 1.24 1.28 1.33 1.31 -6.22%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 30/05/19 26/02/19 21/11/18 28/08/18 30/05/18 26/02/18 -
Price 2.30 2.30 2.18 2.16 2.33 2.35 2.34 -
P/RPS 5.09 5.08 5.35 4.72 5.85 5.98 5.45 -4.46%
P/EPS 61.47 62.58 134.94 61.53 73.25 72.74 59.23 2.51%
EY 1.63 1.60 0.74 1.63 1.37 1.37 1.69 -2.38%
DY 0.00 0.00 1.61 0.00 0.00 0.00 2.35 -
P/NAPS 1.22 1.22 1.18 1.18 1.29 1.29 1.31 -4.64%

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