[SPRITZER] YoY Annualized Quarter Result on 30-Nov-2014 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- -24.01%
YoY- 17.88%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 332,378 302,334 0 240,446 221,684 188,638 172,614 10.45%
PBT 37,752 29,436 0 26,624 22,286 20,976 12,608 18.11%
Tax -10,828 -9,150 0 -6,358 -5,094 -4,412 -2,818 22.67%
NP 26,924 20,286 0 20,266 17,192 16,564 9,790 16.60%
-
NP to SH 26,924 20,286 0 20,266 17,192 16,564 9,790 16.60%
-
Tax Rate 28.68% 31.08% - 23.88% 22.86% 21.03% 22.35% -
Total Cost 305,454 282,048 0 220,180 204,492 172,074 162,824 10.02%
-
Net Worth 378,406 296,532 0 200,339 170,701 158,063 146,719 15.47%
Dividend
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 378,406 296,532 0 200,339 170,701 158,063 146,719 15.47%
NOSH 209,992 182,100 146,158 137,303 132,449 130,630 130,533 7.48%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 8.10% 6.71% 0.00% 8.43% 7.76% 8.78% 5.67% -
ROE 7.12% 6.84% 0.00% 10.12% 10.07% 10.48% 6.67% -
Per Share
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 158.30 166.03 0.00 175.12 167.37 144.41 132.24 2.76%
EPS 12.82 11.14 0.00 14.76 12.98 12.68 7.50 8.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8022 1.6284 0.00 1.4591 1.2888 1.21 1.124 7.43%
Adjusted Per Share Value based on latest NOSH - 137,539
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 104.09 94.68 0.00 75.30 69.43 59.08 54.06 10.45%
EPS 8.43 6.35 0.00 6.35 5.38 5.19 3.07 16.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1851 0.9287 0.00 0.6274 0.5346 0.495 0.4595 15.47%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 29/06/18 30/06/17 30/06/16 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 2.31 2.45 2.37 2.06 1.82 0.88 0.78 -
P/RPS 1.46 1.48 0.00 1.18 1.09 0.61 0.59 14.74%
P/EPS 18.01 21.99 0.00 13.96 14.02 6.94 10.40 8.69%
EY 5.55 4.55 0.00 7.17 7.13 14.41 9.62 -8.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.50 0.00 1.41 1.41 0.73 0.69 9.83%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 28/08/18 23/08/17 - 29/01/15 24/01/14 31/01/13 30/01/12 -
Price 2.33 2.23 0.00 2.11 1.70 1.00 0.82 -
P/RPS 1.47 1.34 0.00 1.20 1.02 0.69 0.62 14.00%
P/EPS 18.17 20.02 0.00 14.30 13.10 7.89 10.93 8.02%
EY 5.50 5.00 0.00 7.00 7.64 12.68 9.15 -7.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.37 0.00 1.45 1.32 0.83 0.73 9.02%

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