[SPRITZER] YoY Annualized Quarter Result on 28-Feb-2011 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
25-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- -8.07%
YoY- -16.73%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 227,325 201,921 175,366 139,634 124,366 106,790 96,260 15.39%
PBT 25,105 21,640 14,469 12,209 14,012 9,026 8,286 20.28%
Tax -5,462 -3,924 -3,042 -1,754 -1,457 -853 -216 71.28%
NP 19,642 17,716 11,426 10,454 12,554 8,173 8,070 15.97%
-
NP to SH 19,642 17,716 11,426 10,454 12,554 8,173 8,070 15.97%
-
Tax Rate 21.76% 18.13% 21.02% 14.37% 10.40% 9.45% 2.61% -
Total Cost 207,682 184,205 163,940 129,180 111,812 98,617 88,189 15.33%
-
Net Worth 176,850 159,548 147,166 141,843 134,057 125,383 118,870 6.84%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 176,850 159,548 147,166 141,843 134,057 125,383 118,870 6.84%
NOSH 132,482 130,777 130,640 130,683 130,596 130,703 48,972 18.03%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 8.64% 8.77% 6.52% 7.49% 10.09% 7.65% 8.38% -
ROE 11.11% 11.10% 7.76% 7.37% 9.37% 6.52% 6.79% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 171.59 154.40 134.24 106.85 95.23 81.70 196.56 -2.23%
EPS 14.83 13.55 8.75 8.00 9.61 6.25 16.48 -1.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3349 1.22 1.1265 1.0854 1.0265 0.9593 2.4273 -9.48%
Adjusted Per Share Value based on latest NOSH - 130,666
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 71.19 63.24 54.92 43.73 38.95 33.44 30.15 15.38%
EPS 6.15 5.55 3.58 3.27 3.93 2.56 2.53 15.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5538 0.4997 0.4609 0.4442 0.4198 0.3927 0.3723 6.83%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 1.73 1.03 0.82 0.90 0.55 0.53 0.44 -
P/RPS 1.01 0.67 0.61 0.84 0.58 0.65 0.22 28.90%
P/EPS 11.67 7.60 9.38 11.25 5.72 8.48 2.67 27.85%
EY 8.57 13.15 10.67 8.89 17.48 11.80 37.45 -21.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.84 0.73 0.83 0.54 0.55 0.18 39.01%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 29/04/14 23/04/13 30/04/12 25/04/11 20/04/10 28/04/09 24/04/08 -
Price 1.92 1.16 0.81 0.80 0.74 0.46 0.55 -
P/RPS 1.12 0.75 0.60 0.75 0.78 0.56 0.28 25.97%
P/EPS 12.95 8.56 9.26 10.00 7.70 7.36 3.34 25.32%
EY 7.72 11.68 10.80 10.00 12.99 13.59 29.96 -20.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.95 0.72 0.74 0.72 0.48 0.23 35.74%

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