[SPRITZER] QoQ Quarter Result on 31-Aug-2013 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
11-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- -12.06%
YoY- 65.89%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 68,256 59,652 55,181 55,661 50,494 57,122 46,663 28.88%
PBT 9,482 7,686 4,588 6,555 6,558 5,742 6,404 29.93%
Tax -2,648 -1,550 -1,221 -1,326 -612 -737 -1,274 62.93%
NP 6,834 6,136 3,367 5,229 5,946 5,005 5,130 21.09%
-
NP to SH 6,834 6,136 3,367 5,229 5,946 5,005 5,130 21.09%
-
Tax Rate 27.93% 20.17% 26.61% 20.23% 9.33% 12.84% 19.89% -
Total Cost 61,422 53,516 51,814 50,432 44,548 52,117 41,533 29.83%
-
Net Worth 185,182 177,293 170,842 172,306 166,698 159,845 157,946 11.19%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 5,318 - - - 5,250 - - -
Div Payout % 77.82% - - - 88.30% - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 185,182 177,293 170,842 172,306 166,698 159,845 157,946 11.19%
NOSH 132,957 132,813 132,559 132,045 131,258 131,020 130,534 1.23%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 10.01% 10.29% 6.10% 9.39% 11.78% 8.76% 10.99% -
ROE 3.69% 3.46% 1.97% 3.03% 3.57% 3.13% 3.25% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 51.34 44.91 41.63 42.15 38.47 43.60 35.75 27.31%
EPS 5.14 4.62 2.54 3.96 4.53 3.82 3.93 19.61%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.3928 1.3349 1.2888 1.3049 1.27 1.22 1.21 9.84%
Adjusted Per Share Value based on latest NOSH - 132,045
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 21.38 18.68 17.28 17.43 15.81 17.89 14.61 28.92%
EPS 2.14 1.92 1.05 1.64 1.86 1.57 1.61 20.91%
DPS 1.67 0.00 0.00 0.00 1.64 0.00 0.00 -
NAPS 0.5799 0.5552 0.535 0.5396 0.5221 0.5006 0.4946 11.20%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.80 1.73 1.82 1.54 1.42 1.03 0.88 -
P/RPS 3.51 3.85 4.37 3.65 3.69 2.36 2.46 26.76%
P/EPS 35.02 37.45 71.65 38.89 31.35 26.96 22.39 34.78%
EY 2.86 2.67 1.40 2.57 3.19 3.71 4.47 -25.76%
DY 2.22 0.00 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 1.29 1.30 1.41 1.18 1.12 0.84 0.73 46.21%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 24/07/14 29/04/14 24/01/14 11/10/13 29/07/13 23/04/13 31/01/13 -
Price 2.30 1.92 1.70 1.68 1.82 1.16 1.00 -
P/RPS 4.48 4.27 4.08 3.99 4.73 2.66 2.80 36.83%
P/EPS 44.75 41.56 66.93 42.42 40.18 30.37 25.45 45.73%
EY 2.23 2.41 1.49 2.36 2.49 3.29 3.93 -31.48%
DY 1.74 0.00 0.00 0.00 2.20 0.00 0.00 -
P/NAPS 1.65 1.44 1.32 1.29 1.43 0.95 0.83 58.16%

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