[SPRITZER] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 34.95%
YoY- 13.84%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 72,628 88,600 54,420 92,802 87,021 97,467 94,790 -16.19%
PBT 5,249 14,614 1,613 13,168 8,155 12,467 10,705 -37.68%
Tax 9,191 -4,197 405 -4,383 -1,645 -3,301 -2,849 -
NP 14,440 10,417 2,018 8,785 6,510 9,166 7,856 49.77%
-
NP to SH 14,440 10,417 2,018 8,785 6,510 9,166 7,856 49.77%
-
Tax Rate -175.10% 28.72% -25.11% 33.29% 20.17% 26.48% 26.61% -
Total Cost 58,188 78,183 52,402 84,017 80,511 88,301 86,934 -23.38%
-
Net Worth 444,000 429,092 427,517 425,208 415,276 406,604 397,387 7.63%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 9,448 - - - 9,448 - - -
Div Payout % 65.43% - - - 145.14% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 444,000 429,092 427,517 425,208 415,276 406,604 397,387 7.63%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 19.88% 11.76% 3.71% 9.47% 7.48% 9.40% 8.29% -
ROE 3.25% 2.43% 0.47% 2.07% 1.57% 2.25% 1.98% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 34.59 42.20 25.92 44.20 41.44 46.42 45.14 -16.19%
EPS 6.88 4.96 0.96 4.18 3.10 4.37 3.74 49.85%
DPS 4.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 2.1146 2.0436 2.0361 2.0251 1.9778 1.9365 1.8926 7.63%
Adjusted Per Share Value based on latest NOSH - 209,992
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 22.74 27.75 17.04 29.06 27.25 30.52 29.69 -16.22%
EPS 4.52 3.26 0.63 2.75 2.04 2.87 2.46 49.73%
DPS 2.96 0.00 0.00 0.00 2.96 0.00 0.00 -
NAPS 1.3905 1.3438 1.3389 1.3316 1.3005 1.2734 1.2445 7.63%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.97 1.89 2.05 1.90 2.25 2.30 2.26 -
P/RPS 5.70 4.48 7.91 4.30 5.43 4.95 5.01 8.94%
P/EPS 28.65 38.10 213.30 45.41 72.57 52.69 60.40 -39.04%
EY 3.49 2.62 0.47 2.20 1.38 1.90 1.66 63.74%
DY 2.28 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.93 0.92 1.01 0.94 1.14 1.19 1.19 -15.09%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 25/11/20 26/08/20 24/06/20 26/02/20 27/11/19 27/08/19 -
Price 1.87 1.85 1.97 2.00 2.20 2.19 2.30 -
P/RPS 5.41 4.38 7.60 4.53 5.31 4.72 5.09 4.12%
P/EPS 27.19 37.29 204.97 47.80 70.96 50.17 61.47 -41.80%
EY 3.68 2.68 0.49 2.09 1.41 1.99 1.63 71.67%
DY 2.41 0.00 0.00 0.00 2.05 0.00 0.00 -
P/NAPS 0.88 0.91 0.97 0.99 1.11 1.13 1.22 -19.49%

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