[SPRITZER] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 35.89%
YoY- 113.51%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 341,631 328,871 323,772 313,849 260,680 258,517 153,698 70.23%
PBT 38,669 39,430 37,656 35,272 27,589 23,793 14,809 89.51%
Tax -10,533 -10,633 -10,409 -9,794 -8,840 -7,817 -4,536 75.26%
NP 28,136 28,797 27,247 25,478 18,749 15,976 10,273 95.63%
-
NP to SH 28,136 28,797 27,247 25,478 18,749 15,976 10,273 95.63%
-
Tax Rate 27.24% 26.97% 27.64% 27.77% 32.04% 32.85% 30.63% -
Total Cost 313,495 300,074 296,525 288,371 241,931 242,541 143,425 68.34%
-
Net Worth 385,818 378,406 383,277 331,461 305,307 297,226 297,605 18.87%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 10,167 10,167 10,167 10,167 6,278 6,278 - -
Div Payout % 36.14% 35.31% 37.32% 39.91% 33.49% 39.30% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 385,818 378,406 383,277 331,461 305,307 297,226 297,605 18.87%
NOSH 209,992 209,992 209,992 209,992 182,545 182,526 181,977 10.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.24% 8.76% 8.42% 8.12% 7.19% 6.18% 6.68% -
ROE 7.29% 7.61% 7.11% 7.69% 6.14% 5.38% 3.45% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 162.71 156.63 154.20 169.77 142.80 141.63 84.46 54.76%
EPS 13.40 13.71 12.98 13.78 10.27 8.75 5.65 77.74%
DPS 4.84 4.84 4.84 5.50 3.50 3.44 0.00 -
NAPS 1.8375 1.8022 1.8254 1.793 1.6725 1.6284 1.6354 8.06%
Adjusted Per Share Value based on latest NOSH - 209,992
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 106.99 102.99 101.40 98.29 81.64 80.96 48.13 70.24%
EPS 8.81 9.02 8.53 7.98 5.87 5.00 3.22 95.50%
DPS 3.18 3.18 3.18 3.18 1.97 1.97 0.00 -
NAPS 1.2083 1.1851 1.2003 1.038 0.9561 0.9308 0.932 18.87%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.28 2.31 2.42 2.35 2.15 2.45 2.30 -
P/RPS 1.40 1.47 1.57 1.38 1.51 1.73 2.72 -35.74%
P/EPS 17.01 16.84 18.65 17.05 20.93 27.99 40.74 -44.10%
EY 5.88 5.94 5.36 5.86 4.78 3.57 2.45 79.16%
DY 2.12 2.10 2.00 2.34 1.63 1.40 0.00 -
P/NAPS 1.24 1.28 1.33 1.31 1.29 1.50 1.41 -8.20%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 28/08/18 30/05/18 26/02/18 28/11/17 23/08/17 29/05/17 -
Price 2.16 2.33 2.35 2.34 2.31 2.23 2.50 -
P/RPS 1.33 1.49 1.52 1.38 1.62 1.57 2.96 -41.30%
P/EPS 16.12 16.99 18.11 16.98 22.49 25.48 44.29 -48.99%
EY 6.20 5.89 5.52 5.89 4.45 3.92 2.26 95.84%
DY 2.24 2.08 2.06 2.35 1.52 1.54 0.00 -
P/NAPS 1.18 1.29 1.29 1.31 1.38 1.37 1.53 -15.88%

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