[SPRITZER] YoY Annualized Quarter Result on 28-Feb-2015 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- 2.15%
YoY- 5.4%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 312,538 0 270,109 242,580 227,325 201,921 175,366 10.89%
PBT 34,974 0 35,065 27,946 25,105 21,640 14,469 17.10%
Tax -10,741 0 -7,208 -7,244 -5,462 -3,924 -3,042 25.32%
NP 24,233 0 27,857 20,702 19,642 17,716 11,426 14.39%
-
NP to SH 24,233 0 27,857 20,702 19,642 17,716 11,426 14.39%
-
Tax Rate 30.71% - 20.56% 25.92% 21.76% 18.13% 21.02% -
Total Cost 288,305 0 242,252 221,877 207,682 184,205 163,940 10.62%
-
Net Worth 304,281 0 232,410 200,148 176,850 159,548 147,166 13.87%
Dividend
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 304,281 0 232,410 200,148 176,850 159,548 147,166 13.87%
NOSH 181,931 161,598 145,393 137,285 132,482 130,777 130,640 6.10%
Ratio Analysis
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 7.75% 0.00% 10.31% 8.53% 8.64% 8.77% 6.52% -
ROE 7.96% 0.00% 11.99% 10.34% 11.11% 11.10% 7.76% -
Per Share
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 171.79 0.00 185.78 176.70 171.59 154.40 134.24 4.51%
EPS 13.32 0.00 19.16 15.08 14.83 13.55 8.75 7.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6725 0.00 1.5985 1.4579 1.3349 1.22 1.1265 7.32%
Adjusted Per Share Value based on latest NOSH - 139,020
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 97.88 0.00 84.59 75.97 71.19 63.24 54.92 10.89%
EPS 7.59 0.00 8.72 6.48 6.15 5.55 3.58 14.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9529 0.00 0.7278 0.6268 0.5538 0.4997 0.4609 13.87%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 29/09/17 30/09/16 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 2.15 2.44 2.41 2.13 1.73 1.03 0.82 -
P/RPS 1.25 0.00 1.30 1.21 1.01 0.67 0.61 13.69%
P/EPS 16.14 0.00 12.58 14.12 11.67 7.60 9.38 10.19%
EY 6.20 0.00 7.95 7.08 8.57 13.15 10.67 -9.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.00 1.51 1.46 1.30 0.84 0.73 10.72%
Price Multiplier on Announcement Date
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/11/17 - 28/04/16 28/04/15 29/04/14 23/04/13 30/04/12 -
Price 2.32 0.00 2.58 2.05 1.92 1.16 0.81 -
P/RPS 1.35 0.00 1.39 1.16 1.12 0.75 0.60 15.61%
P/EPS 17.42 0.00 13.47 13.59 12.95 8.56 9.26 11.97%
EY 5.74 0.00 7.43 7.36 7.72 11.68 10.80 -10.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.00 1.61 1.41 1.44 0.95 0.72 12.49%

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