[SPRITZER] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ-0.0%
YoY- -73.09%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 31/12/15 30/11/15 CAGR
Revenue 164,237 155,947 155,947 70,303 70,303 71,732 265,723 -47.19%
PBT 19,974 18,127 18,127 7,348 7,348 11,003 37,602 -56.81%
Tax -5,736 -4,373 -4,373 -1,158 -1,158 -3,723 -10,225 -53.57%
NP 14,238 13,754 13,754 6,190 6,190 7,280 27,377 -58.01%
-
NP to SH 14,238 13,754 13,754 6,190 6,190 7,280 27,377 -58.01%
-
Tax Rate 28.72% 24.12% 24.12% 15.76% 15.76% 33.84% 27.19% -
Total Cost 149,999 142,193 142,193 64,113 64,113 64,452 238,346 -45.91%
-
Net Worth 268,672 0 244,729 0 235,028 236,309 233,170 20.69%
Dividend
31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 31/12/15 30/11/15 CAGR
Div 8,238 8,238 8,238 - - 6,959 6,959 25.09%
Div Payout % 57.86% 59.90% 59.90% - - 95.60% 25.42% -
Equity
31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 31/12/15 30/11/15 CAGR
Net Worth 268,672 0 244,729 0 235,028 236,309 233,170 20.69%
NOSH 161,598 149,782 149,782 147,030 147,030 144,628 144,628 15.86%
Ratio Analysis
31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 31/12/15 30/11/15 CAGR
NP Margin 8.67% 8.82% 8.82% 8.80% 8.80% 10.15% 10.30% -
ROE 5.30% 0.00% 5.62% 0.00% 2.63% 3.08% 11.74% -
Per Share
31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 31/12/15 30/11/15 CAGR
RPS 101.63 104.12 104.12 47.82 47.82 49.60 183.73 -54.42%
EPS 8.81 9.18 9.18 4.21 4.21 5.03 18.93 -63.76%
DPS 5.10 5.50 5.50 0.00 0.00 4.81 4.81 8.08%
NAPS 1.6626 0.00 1.6339 0.00 1.5985 1.6339 1.6122 4.17%
Adjusted Per Share Value based on latest NOSH - 147,030
31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 31/12/15 30/11/15 CAGR
RPS 51.43 48.84 48.84 22.02 22.02 22.46 83.22 -47.20%
EPS 4.46 4.31 4.31 1.94 1.94 2.28 8.57 -57.97%
DPS 2.58 2.58 2.58 0.00 0.00 2.18 2.18 25.05%
NAPS 0.8414 0.00 0.7664 0.00 0.736 0.7401 0.7302 20.70%
Price Multiplier on Financial Quarter End Date
31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 31/12/15 30/11/15 CAGR
Date 30/08/16 30/06/16 31/05/16 31/03/16 29/02/16 31/12/15 30/11/15 -
Price 2.52 2.37 2.57 2.39 2.41 2.13 2.17 -
P/RPS 2.48 2.28 2.47 5.00 5.04 4.29 1.18 168.00%
P/EPS 28.60 25.81 27.99 56.77 57.24 42.32 11.46 236.64%
EY 3.50 3.87 3.57 1.76 1.75 2.36 8.72 -70.22%
DY 2.02 2.32 2.14 0.00 0.00 2.26 2.22 -11.77%
P/NAPS 1.52 0.00 1.57 0.00 1.51 1.30 1.35 17.04%
Price Multiplier on Announcement Date
31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 31/12/15 30/11/15 CAGR
Date 26/10/16 - 28/07/16 - 28/04/16 - 28/01/16 -
Price 2.46 0.00 2.40 0.00 2.58 0.00 2.31 -
P/RPS 2.42 0.00 2.31 0.00 5.40 0.00 1.26 137.79%
P/EPS 27.92 0.00 26.14 0.00 61.28 0.00 12.20 200.07%
EY 3.58 0.00 3.83 0.00 1.63 0.00 8.19 -66.65%
DY 2.07 0.00 2.29 0.00 0.00 0.00 2.08 -0.63%
P/NAPS 1.48 0.00 1.47 0.00 1.61 0.00 1.43 4.66%

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