[SPRITZER] YoY Annualized Quarter Result on 31-Aug-2013 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
11-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 8.75%
YoY- 65.89%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 290,496 0 249,512 222,644 190,624 164,940 139,244 11.81%
PBT 28,368 0 35,028 26,220 16,336 8,252 13,112 12.43%
Tax -8,312 0 -8,360 -5,304 -3,728 -2,016 -2,068 23.51%
NP 20,056 0 26,668 20,916 12,608 6,236 11,044 9.48%
-
NP to SH 20,056 0 26,668 20,916 12,608 6,236 11,044 9.48%
-
Tax Rate 29.30% - 23.87% 20.23% 22.82% 24.43% 15.77% -
Total Cost 270,440 0 222,844 201,728 178,016 158,704 128,200 12.00%
-
Net Worth 297,605 0 195,474 172,306 153,022 144,017 140,012 12.12%
Dividend
31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 297,605 0 195,474 172,306 153,022 144,017 140,012 12.12%
NOSH 182,605 145,393 135,784 132,045 130,788 131,008 130,853 5.18%
Ratio Analysis
31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 6.90% 0.00% 10.69% 9.39% 6.61% 3.78% 7.93% -
ROE 6.74% 0.00% 13.64% 12.14% 8.24% 4.33% 7.89% -
Per Share
31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 159.63 0.00 183.76 168.61 145.75 125.90 106.41 6.35%
EPS 11.04 0.00 19.64 15.84 9.64 4.76 8.44 4.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6354 0.00 1.4396 1.3049 1.17 1.0993 1.07 6.65%
Adjusted Per Share Value based on latest NOSH - 132,045
31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 90.97 0.00 78.14 69.73 59.70 51.65 43.61 11.81%
EPS 6.28 0.00 8.35 6.55 3.95 1.95 3.46 9.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.932 0.00 0.6122 0.5396 0.4792 0.451 0.4385 12.12%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 31/03/17 31/03/16 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 2.30 2.39 2.24 1.54 0.81 0.91 0.81 -
P/RPS 1.44 0.00 1.22 0.91 0.56 0.72 0.76 10.18%
P/EPS 20.87 0.00 11.41 9.72 8.40 19.12 9.60 12.51%
EY 4.79 0.00 8.77 10.29 11.90 5.23 10.42 -11.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.00 1.56 1.18 0.69 0.83 0.76 9.83%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 29/05/17 - 14/10/14 11/10/13 31/10/12 24/10/11 19/10/10 -
Price 2.50 0.00 2.04 1.68 0.85 0.66 0.80 -
P/RPS 1.57 0.00 1.11 1.00 0.58 0.52 0.75 11.86%
P/EPS 22.68 0.00 10.39 10.61 8.82 13.87 9.48 14.16%
EY 4.41 0.00 9.63 9.43 11.34 7.21 10.55 -12.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.00 1.42 1.29 0.73 0.60 0.75 11.43%

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