[SPRITZER] QoQ TTM Result on 31-Aug-2002 [#1]

Stock

[SPRITZER] SPRITZER BHD

Announcement Date

24-Oct-2002

Admission Sponsor

Sponsor

Financial Year

31-May-2003

Quarter

31-Aug-2002 [#1]

Profit Trend

QoQ- 1.11%

YoY- -43.67%

Quarter Report

SPRITZER's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	30/11/01	CAGR
TTM Result
Revenue	54,685	52,355	51,412	50,881	51,694	55,131	55,918	-1.47%
YoY %	4.45%	1.83%	1.04%	-1.57%	-6.23%	-1.41%	-	-
Horiz. %	97.79%	93.63%	91.94%	90.99%	92.45%	98.59%	100.00%	-
PBT	6,218	6,722	6,769	6,395	6,579	7,501	8,293	-17.48%
YoY %	-7.50%	-0.69%	5.85%	-2.80%	-12.29%	-9.55%	-	-
Horiz. %	74.98%	81.06%	81.62%	77.11%	79.33%	90.45%	100.00%	-
Tax	-1,732	-2,249	-1,593	-1,131	-1,373	-725	-606	101.52%
YoY %	22.99%	-41.18%	-40.85%	17.63%	-89.38%	-19.64%	-	-
Horiz. %	285.81%	371.12%	262.87%	186.63%	226.57%	119.64%	100.00%	-
NP	4,486	4,473	5,176	5,264	5,206	6,776	7,687	-30.18%
YoY %	0.29%	-13.58%	-1.67%	1.11%	-23.17%	-11.85%	-	-
Horiz. %	58.36%	58.19%	67.33%	68.48%	67.72%	88.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,486	4,473	5,176	5,264	5,206	6,776	7,687	-30.18%
YoY %	0.29%	-13.58%	-1.67%	1.11%	-23.17%	-11.85%	-	-
Horiz. %	58.36%	58.19%	67.33%	68.48%	67.72%	88.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.85%	33.46%	23.53%	17.69%	20.87%	9.67%	7.31%	-
YoY %	-16.77%	42.20%	33.01%	-15.24%	115.82%	32.28%	-	-
Horiz. %	380.98%	457.73%	321.89%	242.00%	285.50%	132.28%	100.00%	-
Total Cost	50,199	47,882	46,236	45,617	46,488	48,355	48,231	2.70%
YoY %	4.84%	3.56%	1.36%	-1.87%	-3.86%	0.26%	-	-
Horiz. %	104.08%	99.28%	95.86%	94.58%	96.39%	100.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	98,222	101,371	102,546	101,545	99,883	98,518	99,296	-0.72%
YoY %	-3.11%	-1.15%	0.99%	1.66%	1.39%	-0.78%	-	-
Horiz. %	98.92%	102.09%	103.27%	102.26%	100.59%	99.22%	100.00%	-

	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	30/11/01	CAGR
Dividend
Div	1,221	2,446	1,225	1,225	1,225	1,958	1,958	-27.03%
YoY %	-50.08%	99.67%	0.00%	0.00%	-37.44%	0.00%	-	-
Horiz. %	62.36%	124.92%	62.56%	62.56%	62.56%	100.00%	100.00%	-
Div Payout %	27.22%	54.70%	23.68%	23.29%	23.55%	28.91%	25.48%	-
YoY %	-50.24%	131.00%	1.67%	-1.10%	-18.54%	13.46%	-	-
Horiz. %	106.83%	214.68%	92.94%	91.41%	92.43%	113.46%	100.00%	-

	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	30/11/01	CAGR
Equity
Net Worth	98,222	101,371	102,546	101,545	99,883	98,518	99,296	-0.72%
YoY %	-3.11%	-1.15%	0.99%	1.66%	1.39%	-0.78%	-	-
Horiz. %	98.92%	102.09%	103.27%	102.26%	100.59%	99.22%	100.00%	-
NOSH	49,111	48,842	49,039	48,977	49,032	49,033	49,025	0.11%
YoY %	0.55%	-0.40%	0.13%	-0.11%	-0.00%	0.02%	-	-
Horiz. %	100.18%	99.63%	100.03%	99.90%	100.01%	100.02%	100.00%	-

	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	30/11/01	CAGR
Ratio Analysis
NP Margin	8.20%	8.54%	10.07%	10.35%	10.07%	12.29%	13.75%	-
YoY %	-3.98%	-15.19%	-2.71%	2.78%	-18.06%	-10.62%	-	-
Horiz. %	59.64%	62.11%	73.24%	75.27%	73.24%	89.38%	100.00%	-
ROE	4.57%	4.41%	5.05%	5.18%	5.21%	6.88%	7.74%	-
YoY %	3.63%	-12.67%	-2.51%	-0.58%	-24.27%	-11.11%	-	-
Horiz. %	59.04%	56.98%	65.25%	66.93%	67.31%	88.89%	100.00%	-

	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	30/11/01	CAGR
Per Share
RPS	111.35	107.19	104.84	103.89	105.43	112.44	114.06	-1.59%
YoY %	3.88%	2.24%	0.91%	-1.46%	-6.23%	-1.42%	-	-
Horiz. %	97.62%	93.98%	91.92%	91.08%	92.43%	98.58%	100.00%	-
EPS	9.13	9.16	10.55	10.75	10.62	13.82	15.68	-30.29%
YoY %	-0.33%	-13.18%	-1.86%	1.22%	-23.15%	-11.86%	-	-
Horiz. %	58.23%	58.42%	67.28%	68.56%	67.73%	88.14%	100.00%	-
DPS	2.50	5.00	2.50	2.50	2.50	4.00	4.00	-26.92%
YoY %	-50.00%	100.00%	0.00%	0.00%	-37.50%	0.00%	-	-
Horiz. %	62.50%	125.00%	62.50%	62.50%	62.50%	100.00%	100.00%	-
NAPS	2.00	2.0755	2.0911	2.0733	2.0371	2.0092	2.0254	-0.83%
YoY %	-3.64%	-0.75%	0.86%	1.78%	1.39%	-0.80%	-	-
Horiz. %	98.75%	102.47%	103.24%	102.36%	100.58%	99.20%	100.00%	-

	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	30/11/01	CAGR
Adjusted Per Share Value based on latest NOSH - 48,977
RPS	17.13	16.40	16.10	15.93	16.19	17.27	17.51	-1.45%
YoY %	4.45%	1.86%	1.07%	-1.61%	-6.25%	-1.37%	-	-
Horiz. %	97.83%	93.66%	91.95%	90.98%	92.46%	98.63%	100.00%	-
EPS	1.40	1.40	1.62	1.65	1.63	2.12	2.41	-30.40%
YoY %	0.00%	-13.58%	-1.82%	1.23%	-23.11%	-12.03%	-	-
Horiz. %	58.09%	58.09%	67.22%	68.46%	67.63%	87.97%	100.00%	-
DPS	0.38	0.77	0.38	0.38	0.38	0.61	0.61	-27.08%
YoY %	-50.65%	102.63%	0.00%	0.00%	-37.70%	0.00%	-	-
Horiz. %	62.30%	126.23%	62.30%	62.30%	62.30%	100.00%	100.00%	-
NAPS	0.3076	0.3175	0.3211	0.318	0.3128	0.3085	0.311	-0.73%
YoY %	-3.12%	-1.12%	0.97%	1.66%	1.39%	-0.80%	-	-
Horiz. %	98.91%	102.09%	103.25%	102.25%	100.58%	99.20%	100.00%	-

	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	30/11/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/05/03	28/02/03	29/11/02	30/08/02	31/05/02	28/02/02	30/11/01	-
Price	0.56	0.53	0.60	0.64	0.66	0.67	0.69	-
P/RPS	0.50	0.49	0.57	0.62	0.63	0.60	0.60	-11.45%
YoY %	2.04%	-14.04%	-8.06%	-1.59%	5.00%	0.00%	-	-
Horiz. %	83.33%	81.67%	95.00%	103.33%	105.00%	100.00%	100.00%	-
P/EPS	6.13	5.79	5.68	5.95	6.22	4.85	4.40	24.76%
YoY %	5.87%	1.94%	-4.54%	-4.34%	28.25%	10.23%	-	-
Horiz. %	139.32%	131.59%	129.09%	135.23%	141.36%	110.23%	100.00%	-
EY	16.31	17.28	17.59	16.79	16.09	20.63	22.72	-19.84%
YoY %	-5.61%	-1.76%	4.76%	4.35%	-22.01%	-9.20%	-	-
Horiz. %	71.79%	76.06%	77.42%	73.90%	70.82%	90.80%	100.00%	-
DY	4.46	9.43	4.17	3.91	3.79	5.97	5.80	-16.07%
YoY %	-52.70%	126.14%	6.65%	3.17%	-36.52%	2.93%	-	-
Horiz. %	76.90%	162.59%	71.90%	67.41%	65.34%	102.93%	100.00%	-
P/NAPS	0.28	0.26	0.29	0.31	0.32	0.33	0.34	-12.15%
YoY %	7.69%	-10.34%	-6.45%	-3.12%	-3.03%	-2.94%	-	-
Horiz. %	82.35%	76.47%	85.29%	91.18%	94.12%	97.06%	100.00%	-

	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	30/11/01	CAGR
Price Multiplier on Announcement Date
Date	31/07/03	24/04/03	23/01/03	24/10/02	30/07/02	30/04/02	29/01/02	-
Price	0.64	0.55	0.57	0.57	0.68	0.70	0.72	-
P/RPS	0.57	0.51	0.54	0.55	0.64	0.62	0.63	-6.46%
YoY %	11.76%	-5.56%	-1.82%	-14.06%	3.23%	-1.59%	-	-
Horiz. %	90.48%	80.95%	85.71%	87.30%	101.59%	98.41%	100.00%	-
P/EPS	7.01	6.01	5.40	5.30	6.40	5.07	4.59	32.65%
YoY %	16.64%	11.30%	1.89%	-17.19%	26.23%	10.46%	-	-
Horiz. %	152.72%	130.94%	117.65%	115.47%	139.43%	110.46%	100.00%	-
EY	14.27	16.65	18.52	18.86	15.61	19.74	21.78	-24.58%
YoY %	-14.29%	-10.10%	-1.80%	20.82%	-20.92%	-9.37%	-	-
Horiz. %	65.52%	76.45%	85.03%	86.59%	71.67%	90.63%	100.00%	-
DY	3.91	9.09	4.39	4.39	3.68	5.71	5.56	-20.93%
YoY %	-56.99%	107.06%	0.00%	19.29%	-35.55%	2.70%	-	-
Horiz. %	70.32%	163.49%	78.96%	78.96%	66.19%	102.70%	100.00%	-
P/NAPS	0.32	0.26	0.27	0.27	0.33	0.35	0.36	-7.55%
YoY %	23.08%	-3.70%	0.00%	-18.18%	-5.71%	-2.78%	-	-
Horiz. %	88.89%	72.22%	75.00%	75.00%	91.67%	97.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos