[SPRITZER] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 7.32%
YoY- 40.68%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 563,110 466,222 410,024 302,168 294,444 379,778 332,378 9.17%
PBT 79,932 51,522 38,324 26,776 29,562 41,354 37,752 13.30%
Tax -9,370 -12,906 -9,782 -6,488 -7,956 -10,208 -10,828 -2.37%
NP 70,562 38,616 28,542 20,288 21,606 31,146 26,924 17.40%
-
NP to SH 70,562 38,616 28,542 20,288 21,606 31,146 26,924 17.40%
-
Tax Rate 11.72% 25.05% 25.52% 24.23% 26.91% 24.68% 28.68% -
Total Cost 492,548 427,606 381,482 281,880 272,838 348,632 305,454 8.28%
-
Net Worth 546,229 493,679 470,542 447,045 427,517 397,387 378,406 6.30%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 546,229 493,679 470,542 447,045 427,517 397,387 378,406 6.30%
NOSH 319,314 319,314 209,992 209,992 209,992 209,992 209,992 7.22%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 12.53% 8.28% 6.96% 6.71% 7.34% 8.20% 8.10% -
ROE 12.92% 7.82% 6.07% 4.54% 5.05% 7.84% 7.12% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 176.36 148.04 195.30 143.91 140.23 180.87 158.30 1.81%
EPS 22.12 12.12 13.60 9.66 10.30 14.84 12.82 9.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7107 1.5676 2.2412 2.1291 2.0361 1.8926 1.8022 -0.86%
Adjusted Per Share Value based on latest NOSH - 209,992
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 176.35 146.01 128.41 94.63 92.21 118.94 104.09 9.17%
EPS 22.10 12.09 8.94 6.35 6.77 9.75 8.43 17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7106 1.5461 1.4736 1.40 1.3389 1.2445 1.1851 6.30%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.66 1.50 1.91 2.09 2.05 2.26 2.31 -
P/RPS 1.51 1.01 0.98 1.45 1.46 1.25 1.46 0.56%
P/EPS 12.04 12.23 14.05 21.63 19.92 15.24 18.01 -6.48%
EY 8.31 8.17 7.12 4.62 5.02 6.56 5.55 6.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.96 0.85 0.98 1.01 1.19 1.28 3.23%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 29/08/23 29/08/22 25/08/21 26/08/20 27/08/19 28/08/18 -
Price 2.59 1.53 2.03 2.03 1.97 2.30 2.33 -
P/RPS 1.47 1.03 1.04 1.41 1.40 1.27 1.47 0.00%
P/EPS 11.72 12.48 14.93 21.01 19.14 15.51 18.17 -7.04%
EY 8.53 8.01 6.70 4.76 5.22 6.45 5.50 7.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.98 0.91 0.95 0.97 1.22 1.29 2.65%

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