[SPRITZER] YoY Annualized Quarter Result on 31-Aug-2009 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- 50.86%
YoY- 28.79%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 190,624 164,940 139,244 124,968 113,696 95,700 75,348 16.71%
PBT 16,336 8,252 13,112 14,236 9,584 8,244 5,784 18.87%
Tax -3,728 -2,016 -2,068 -1,980 -68 -212 -1,292 19.29%
NP 12,608 6,236 11,044 12,256 9,516 8,032 4,492 18.74%
-
NP to SH 12,608 6,236 11,044 12,256 9,516 8,032 4,492 18.74%
-
Tax Rate 22.82% 24.43% 15.77% 13.91% 0.71% 2.57% 22.34% -
Total Cost 178,016 158,704 128,200 112,712 104,180 87,668 70,856 16.57%
-
Net Worth 153,022 144,017 140,012 130,109 123,517 116,302 113,207 5.14%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - 5,884 -
Div Payout % - - - - - - 131.00% -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 153,022 144,017 140,012 130,109 123,517 116,302 113,207 5.14%
NOSH 130,788 131,008 130,853 130,382 48,950 48,975 49,039 17.74%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 6.61% 3.78% 7.93% 9.81% 8.37% 8.39% 5.96% -
ROE 8.24% 4.33% 7.89% 9.42% 7.70% 6.91% 3.97% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 145.75 125.90 106.41 95.85 232.27 195.40 153.65 -0.87%
EPS 9.64 4.76 8.44 9.40 19.44 16.40 9.16 0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.00 -
NAPS 1.17 1.0993 1.07 0.9979 2.5233 2.3747 2.3085 -10.69%
Adjusted Per Share Value based on latest NOSH - 130,382
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 59.70 51.65 43.61 39.14 35.61 29.97 23.60 16.71%
EPS 3.95 1.95 3.46 3.84 2.98 2.52 1.41 18.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.84 -
NAPS 0.4792 0.451 0.4385 0.4075 0.3868 0.3642 0.3545 5.14%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 0.81 0.91 0.81 0.56 0.54 0.42 0.44 -
P/RPS 0.56 0.72 0.76 0.58 0.23 0.21 0.29 11.58%
P/EPS 8.40 19.12 9.60 5.96 2.78 2.56 4.80 9.76%
EY 11.90 5.23 10.42 16.79 36.00 39.05 20.82 -8.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 27.27 -
P/NAPS 0.69 0.83 0.76 0.56 0.21 0.18 0.19 23.95%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 31/10/12 24/10/11 19/10/10 28/09/09 22/10/08 31/10/07 19/10/06 -
Price 0.85 0.66 0.80 0.56 0.50 0.47 0.42 -
P/RPS 0.58 0.52 0.75 0.58 0.22 0.24 0.27 13.57%
P/EPS 8.82 13.87 9.48 5.96 2.57 2.87 4.59 11.48%
EY 11.34 7.21 10.55 16.79 38.88 34.89 21.81 -10.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 28.57 -
P/NAPS 0.73 0.60 0.75 0.56 0.20 0.20 0.18 26.25%

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