[SPRITZER] YoY Annualized Quarter Result on 28-Feb-2014 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- 14.25%
YoY- 10.88%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 0 270,109 242,580 227,325 201,921 175,366 139,634 -
PBT 0 35,065 27,946 25,105 21,640 14,469 12,209 -
Tax 0 -7,208 -7,244 -5,462 -3,924 -3,042 -1,754 -
NP 0 27,857 20,702 19,642 17,716 11,426 10,454 -
-
NP to SH 0 27,857 20,702 19,642 17,716 11,426 10,454 -
-
Tax Rate - 20.56% 25.92% 21.76% 18.13% 21.02% 14.37% -
Total Cost 0 242,252 221,877 207,682 184,205 163,940 129,180 -
-
Net Worth 0 232,410 200,148 176,850 159,548 147,166 141,843 -
Dividend
30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 0 232,410 200,148 176,850 159,548 147,166 141,843 -
NOSH 161,598 145,393 137,285 132,482 130,777 130,640 130,683 3.87%
Ratio Analysis
30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 0.00% 10.31% 8.53% 8.64% 8.77% 6.52% 7.49% -
ROE 0.00% 11.99% 10.34% 11.11% 11.10% 7.76% 7.37% -
Per Share
30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 0.00 185.78 176.70 171.59 154.40 134.24 106.85 -
EPS 0.00 19.16 15.08 14.83 13.55 8.75 8.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.5985 1.4579 1.3349 1.22 1.1265 1.0854 -
Adjusted Per Share Value based on latest NOSH - 132,813
30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 0.00 84.59 75.97 71.19 63.24 54.92 43.73 -
EPS 0.00 8.72 6.48 6.15 5.55 3.58 3.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7278 0.6268 0.5538 0.4997 0.4609 0.4442 -
Price Multiplier on Financial Quarter End Date
30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 30/09/16 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 2.44 2.41 2.13 1.73 1.03 0.82 0.90 -
P/RPS 0.00 1.30 1.21 1.01 0.67 0.61 0.84 -
P/EPS 0.00 12.58 14.12 11.67 7.60 9.38 11.25 -
EY 0.00 7.95 7.08 8.57 13.15 10.67 8.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.51 1.46 1.30 0.84 0.73 0.83 -
Price Multiplier on Announcement Date
30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date - 28/04/16 28/04/15 29/04/14 23/04/13 30/04/12 25/04/11 -
Price 0.00 2.58 2.05 1.92 1.16 0.81 0.80 -
P/RPS 0.00 1.39 1.16 1.12 0.75 0.60 0.75 -
P/EPS 0.00 13.47 13.59 12.95 8.56 9.26 10.00 -
EY 0.00 7.43 7.36 7.72 11.68 10.80 10.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.61 1.41 1.44 0.95 0.72 0.74 -

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