[SPRITZER] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ-0.0%
YoY- -40.47%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
Revenue 315,614 164,237 164,237 155,947 155,947 70,303 70,303 633.87%
PBT 35,039 19,974 19,974 18,127 18,127 7,348 7,348 695.05%
Tax -9,352 -5,736 -5,736 -4,373 -4,373 -1,158 -1,158 1499.91%
NP 25,687 14,238 14,238 13,754 13,754 6,190 6,190 561.12%
-
NP to SH 25,687 14,238 14,238 13,754 13,754 6,190 6,190 561.12%
-
Tax Rate 26.69% 28.72% 28.72% 24.12% 24.12% 15.76% 15.76% -
Total Cost 289,927 149,999 149,999 142,193 142,193 64,113 64,113 641.00%
-
Net Worth 269,771 0 268,672 0 244,729 0 235,028 20.08%
Dividend
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
Div 8,238 8,238 8,238 8,238 8,238 - - -
Div Payout % 32.07% 57.86% 57.86% 59.90% 59.90% - - -
Equity
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
Net Worth 269,771 0 268,672 0 244,729 0 235,028 20.08%
NOSH 168,019 161,598 161,598 149,782 149,782 147,030 147,030 19.37%
Ratio Analysis
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
NP Margin 8.14% 8.67% 8.67% 8.82% 8.82% 8.80% 8.80% -
ROE 9.52% 0.00% 5.30% 0.00% 5.62% 0.00% 2.63% -
Per Share
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
RPS 187.84 101.63 101.63 104.12 104.12 47.82 47.82 514.66%
EPS 15.29 8.81 8.81 9.18 9.18 4.21 4.21 453.90%
DPS 4.90 5.10 5.10 5.50 5.50 0.00 0.00 -
NAPS 1.6056 0.00 1.6626 0.00 1.6339 0.00 1.5985 0.58%
Adjusted Per Share Value based on latest NOSH - 149,782
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
RPS 98.84 51.43 51.43 48.84 48.84 22.02 22.02 633.72%
EPS 8.04 4.46 4.46 4.31 4.31 1.94 1.94 559.97%
DPS 2.58 2.58 2.58 2.58 2.58 0.00 0.00 -
NAPS 0.8448 0.00 0.8414 0.00 0.7664 0.00 0.736 20.08%
Price Multiplier on Financial Quarter End Date
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
Date 30/11/16 30/09/16 30/08/16 30/06/16 31/05/16 31/03/16 29/02/16 -
Price 2.26 2.44 2.52 2.37 2.57 2.39 2.41 -
P/RPS 1.20 2.40 2.48 2.28 2.47 5.00 5.04 -85.11%
P/EPS 14.78 27.69 28.60 25.81 27.99 56.77 57.24 -83.42%
EY 6.76 3.61 3.50 3.87 3.57 1.76 1.75 501.15%
DY 2.17 2.09 2.02 2.32 2.14 0.00 0.00 -
P/NAPS 1.41 0.00 1.52 0.00 1.57 0.00 1.51 -8.69%
Price Multiplier on Announcement Date
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
Date 25/01/17 - 26/10/16 - 28/07/16 - 28/04/16 -
Price 2.35 0.00 2.46 0.00 2.40 0.00 2.58 -
P/RPS 1.25 0.00 2.42 0.00 2.31 0.00 5.40 -85.66%
P/EPS 15.37 0.00 27.92 0.00 26.14 0.00 61.28 -84.04%
EY 6.51 0.00 3.58 0.00 3.83 0.00 1.63 528.36%
DY 2.09 0.00 2.07 0.00 2.29 0.00 0.00 -
P/NAPS 1.46 0.00 1.48 0.00 1.47 0.00 1.61 -12.17%

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