[SPRITZER] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -17.98%
YoY- 9.72%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 108,700 119,588 106,195 98,817 100,613 79,329 75,032 27.94%
PBT 13,523 12,515 9,839 9,323 10,762 6,195 5,481 82.28%
Tax -2,256 -1,088 -2,217 -2,674 -2,655 -207 -1,397 37.52%
NP 11,267 11,427 7,622 6,649 8,107 5,988 4,084 96.34%
-
NP to SH 11,267 11,427 7,622 6,649 8,107 5,988 4,084 96.34%
-
Tax Rate 16.68% 8.69% 22.53% 28.68% 24.67% 3.34% 25.49% -
Total Cost 97,433 108,161 98,573 92,168 92,506 73,341 70,948 23.47%
-
Net Worth 494,475 483,818 470,542 470,120 462,750 453,847 447,045 6.93%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 13,080 - - - 9,448 - - -
Div Payout % 116.10% - - - 116.55% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 494,475 483,818 470,542 470,120 462,750 453,847 447,045 6.93%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.37% 9.56% 7.18% 6.73% 8.06% 7.55% 5.44% -
ROE 2.28% 2.36% 1.62% 1.41% 1.75% 1.32% 0.91% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 51.94 57.02 50.58 47.06 47.92 37.78 35.73 28.23%
EPS 5.38 5.45 3.63 3.17 3.86 2.85 1.95 96.34%
DPS 6.25 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 2.3626 2.3068 2.2412 2.239 2.2039 2.1615 2.1291 7.16%
Adjusted Per Share Value based on latest NOSH - 209,992
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 34.04 37.45 33.26 30.95 31.51 24.84 23.50 27.93%
EPS 3.53 3.58 2.39 2.08 2.54 1.88 1.28 96.29%
DPS 4.10 0.00 0.00 0.00 2.96 0.00 0.00 -
NAPS 1.5486 1.5152 1.4736 1.4723 1.4492 1.4213 1.40 6.93%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.22 1.97 1.91 2.09 2.10 2.03 2.09 -
P/RPS 4.27 3.46 3.78 4.44 4.38 5.37 5.85 -18.88%
P/EPS 41.24 36.16 52.61 66.00 54.39 71.18 107.45 -47.09%
EY 2.42 2.77 1.90 1.52 1.84 1.40 0.93 88.85%
DY 2.82 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 0.94 0.85 0.85 0.93 0.95 0.94 0.98 -2.73%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 29/08/22 30/05/22 25/02/22 26/11/21 25/08/21 -
Price 2.31 2.03 2.03 1.91 2.03 2.05 2.03 -
P/RPS 4.45 3.56 4.01 4.06 4.24 5.43 5.68 -14.97%
P/EPS 42.91 37.26 55.92 60.32 52.58 71.88 104.37 -44.61%
EY 2.33 2.68 1.79 1.66 1.90 1.39 0.96 80.31%
DY 2.71 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.98 0.88 0.91 0.85 0.92 0.95 0.95 2.08%

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