[SPRITZER] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 38.62%
YoY- 121.81%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 79,329 75,032 76,052 72,628 88,600 54,420 92,802 -9.92%
PBT 6,195 5,481 7,907 5,249 14,614 1,613 13,168 -39.48%
Tax -207 -1,397 -1,847 9,191 -4,197 405 -4,383 -86.91%
NP 5,988 4,084 6,060 14,440 10,417 2,018 8,785 -22.53%
-
NP to SH 5,988 4,084 6,060 14,440 10,417 2,018 8,785 -22.53%
-
Tax Rate 3.34% 25.49% 23.36% -175.10% 28.72% -25.11% 33.29% -
Total Cost 73,341 70,948 69,992 58,188 78,183 52,402 84,017 -8.65%
-
Net Worth 453,847 447,045 450,740 444,000 429,092 427,517 425,208 4.43%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 9,448 - - - -
Div Payout % - - - 65.43% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 453,847 447,045 450,740 444,000 429,092 427,517 425,208 4.43%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.55% 5.44% 7.97% 19.88% 11.76% 3.71% 9.47% -
ROE 1.32% 0.91% 1.34% 3.25% 2.43% 0.47% 2.07% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 37.78 35.73 36.22 34.59 42.20 25.92 44.20 -9.92%
EPS 2.85 1.95 2.89 6.88 4.96 0.96 4.18 -22.51%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 2.1615 2.1291 2.1467 2.1146 2.0436 2.0361 2.0251 4.43%
Adjusted Per Share Value based on latest NOSH - 209,992
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 24.84 23.50 23.82 22.74 27.75 17.04 29.06 -9.92%
EPS 1.88 1.28 1.90 4.52 3.26 0.63 2.75 -22.37%
DPS 0.00 0.00 0.00 2.96 0.00 0.00 0.00 -
NAPS 1.4213 1.40 1.4116 1.3905 1.3438 1.3389 1.3316 4.43%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.03 2.09 2.00 1.97 1.89 2.05 1.90 -
P/RPS 5.37 5.85 5.52 5.70 4.48 7.91 4.30 15.95%
P/EPS 71.18 107.45 69.30 28.65 38.10 213.30 45.41 34.90%
EY 1.40 0.93 1.44 3.49 2.62 0.47 2.20 -25.99%
DY 0.00 0.00 0.00 2.28 0.00 0.00 0.00 -
P/NAPS 0.94 0.98 0.93 0.93 0.92 1.01 0.94 0.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 25/08/21 27/05/21 26/02/21 25/11/20 26/08/20 24/06/20 -
Price 2.05 2.03 2.13 1.87 1.85 1.97 2.00 -
P/RPS 5.43 5.68 5.88 5.41 4.38 7.60 4.53 12.82%
P/EPS 71.88 104.37 73.80 27.19 37.29 204.97 47.80 31.22%
EY 1.39 0.96 1.35 3.68 2.68 0.49 2.09 -23.78%
DY 0.00 0.00 0.00 2.41 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 0.99 0.88 0.91 0.97 0.99 -2.70%

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