[SPRITZER] YoY Annualized Quarter Result on 31-May-2008 [#4]

Stock

[SPRITZER] SPRITZER BHD

Announcement Date

29-Jul-2008

Admission Sponsor

Sponsor

Financial Year

31-May-2008

Quarter

31-May-2008 [#4]

Profit Trend

QoQ- -2.93%

YoY- 105.35%

Quarter Report

SPRITZER's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Annualized Quarter Result
Revenue	147,682	131,636	108,253	98,745	76,773	69,243	65,903	14.38%
YoY %	12.19%	21.60%	9.63%	28.62%	10.87%	5.07%	-	-
Horiz. %	224.09%	199.74%	164.26%	149.83%	116.49%	105.07%	100.00%	-
PBT	10,166	14,314	8,666	8,371	4,689	4,337	3,547	19.17%
YoY %	-28.98%	65.17%	3.52%	78.52%	8.12%	22.27%	-	-
Horiz. %	286.61%	403.55%	244.32%	236.00%	132.20%	122.27%	100.00%	-
Tax	-2,068	-1,773	-542	-537	-874	-1,048	-735	18.80%
YoY %	-16.64%	-227.12%	-0.93%	38.56%	16.60%	-42.59%	-	-
Horiz. %	281.36%	241.22%	73.74%	73.06%	118.91%	142.59%	100.00%	-
NP	8,098	12,541	8,124	7,834	3,815	3,289	2,812	19.26%
YoY %	-35.43%	54.37%	3.70%	105.35%	15.99%	16.96%	-	-
Horiz. %	287.98%	445.98%	288.90%	278.59%	135.67%	116.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,098	12,541	8,124	7,834	3,815	3,289	2,812	19.26%
YoY %	-35.43%	54.37%	3.70%	105.35%	15.99%	16.96%	-	-
Horiz. %	287.98%	445.98%	288.90%	278.59%	135.67%	116.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.34%	12.39%	6.25%	6.42%	18.64%	24.16%	20.72%	-
YoY %	64.16%	98.24%	-2.65%	-65.56%	-22.85%	16.60%	-	-
Horiz. %	98.17%	59.80%	30.16%	30.98%	89.96%	116.60%	100.00%	-
Total Cost	139,584	119,095	100,129	90,911	72,958	65,954	63,091	14.14%
YoY %	17.20%	18.94%	10.14%	24.61%	10.62%	4.54%	-	-
Horiz. %	221.24%	188.77%	158.71%	144.10%	115.64%	104.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	142,028	137,219	127,267	121,243	114,293	112,031	109,863	4.37%
YoY %	3.50%	7.82%	4.97%	6.08%	2.02%	1.97%	-	-
Horiz. %	129.28%	124.90%	115.84%	110.36%	104.03%	101.97%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Dividend
Div	3,265	3,265	2,612	1,959	1,469	1,225	1,469	14.23%
YoY %	0.00%	25.00%	33.33%	33.36%	19.92%	-16.61%	-	-
Horiz. %	222.26%	222.26%	177.81%	133.36%	100.00%	83.39%	100.00%	-
Div Payout %	40.32%	26.04%	32.15%	25.02%	38.51%	37.26%	52.26%	-
YoY %	54.84%	-19.00%	28.50%	-35.03%	3.35%	-28.70%	-	-
Horiz. %	77.15%	49.83%	61.52%	47.88%	73.69%	71.30%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Equity
Net Worth	142,028	137,219	127,267	121,243	114,293	112,031	109,863	4.37%
YoY %	3.50%	7.82%	4.97%	6.08%	2.02%	1.97%	-	-
Horiz. %	129.28%	124.90%	115.84%	110.36%	104.03%	101.97%	100.00%	-
NOSH	130,612	130,635	130,610	48,993	48,973	49,016	48,989	17.74%
YoY %	-0.02%	0.02%	166.59%	0.04%	-0.09%	0.06%	-	-
Horiz. %	266.61%	266.66%	266.61%	100.01%	99.97%	100.06%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Ratio Analysis
NP Margin	5.48%	9.53%	7.50%	7.93%	4.97%	4.75%	4.27%	-
YoY %	-42.50%	27.07%	-5.42%	59.56%	4.63%	11.24%	-	-
Horiz. %	128.34%	223.19%	175.64%	185.71%	116.39%	111.24%	100.00%	-
ROE	5.70%	9.14%	6.38%	6.46%	3.34%	2.94%	2.56%	-
YoY %	-37.64%	43.26%	-1.24%	93.41%	13.61%	14.84%	-	-
Horiz. %	222.66%	357.03%	249.22%	252.34%	130.47%	114.84%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Per Share
RPS	113.07	100.77	82.88	201.55	156.77	141.26	134.52	-2.85%
YoY %	12.21%	21.59%	-58.88%	28.56%	10.98%	5.01%	-	-
Horiz. %	84.05%	74.91%	61.61%	149.83%	116.54%	105.01%	100.00%	-
EPS	6.20	9.60	6.22	15.99	7.79	6.71	5.74	1.29%
YoY %	-35.42%	54.34%	-61.10%	105.26%	16.10%	16.90%	-	-
Horiz. %	108.01%	167.25%	108.36%	278.57%	135.71%	116.90%	100.00%	-
DPS	2.50	2.50	2.00	4.00	3.00	2.50	3.00	-2.99%
YoY %	0.00%	25.00%	-50.00%	33.33%	20.00%	-16.67%	-	-
Horiz. %	83.33%	83.33%	66.67%	133.33%	100.00%	83.33%	100.00%	-
NAPS	1.0874	1.0504	0.9744	2.4747	2.3338	2.2856	2.2426	-11.35%
YoY %	3.52%	7.80%	-60.63%	6.04%	2.11%	1.92%	-	-
Horiz. %	48.49%	46.84%	43.45%	110.35%	104.07%	101.92%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Adjusted Per Share Value based on latest NOSH - 48,928
RPS	46.25	41.22	33.90	30.92	24.04	21.68	20.64	14.38%
YoY %	12.20%	21.59%	9.64%	28.62%	10.89%	5.04%	-	-
Horiz. %	224.08%	199.71%	164.24%	149.81%	116.47%	105.04%	100.00%	-
EPS	2.54	3.93	2.54	2.45	1.19	1.03	0.88	19.31%
YoY %	-35.37%	54.72%	3.67%	105.88%	15.53%	17.05%	-	-
Horiz. %	288.64%	446.59%	288.64%	278.41%	135.23%	117.05%	100.00%	-
DPS	1.02	1.02	0.82	0.61	0.46	0.38	0.46	14.18%
YoY %	0.00%	24.39%	34.43%	32.61%	21.05%	-17.39%	-	-
Horiz. %	221.74%	221.74%	178.26%	132.61%	100.00%	82.61%	100.00%	-
NAPS	0.4448	0.4297	0.3986	0.3797	0.3579	0.3509	0.3441	4.36%
YoY %	3.51%	7.80%	4.98%	6.09%	1.99%	1.98%	-	-
Horiz. %	129.26%	124.88%	115.84%	110.35%	104.01%	101.98%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/11	31/05/10	29/05/09	30/05/08	31/05/07	31/05/06	31/05/05	-
Price	0.73	0.74	0.48	0.52	0.48	0.42	0.49	-
P/RPS	0.65	0.73	0.58	0.26	0.31	0.30	0.36	10.34%
YoY %	-10.96%	25.86%	123.08%	-16.13%	3.33%	-16.67%	-	-
Horiz. %	180.56%	202.78%	161.11%	72.22%	86.11%	83.33%	100.00%	-
P/EPS	11.77	7.71	7.72	3.25	6.16	6.26	8.54	5.48%
YoY %	52.66%	-0.13%	137.54%	-47.24%	-1.60%	-26.70%	-	-
Horiz. %	137.82%	90.28%	90.40%	38.06%	72.13%	73.30%	100.00%	-
EY	8.49	12.97	12.96	30.75	16.23	15.98	11.71	-5.21%
YoY %	-34.54%	0.08%	-57.85%	89.46%	1.56%	36.46%	-	-
Horiz. %	72.50%	110.76%	110.67%	262.60%	138.60%	136.46%	100.00%	-
DY	3.42	3.38	4.17	7.69	6.25	5.95	6.12	-9.23%
YoY %	1.18%	-18.94%	-45.77%	23.04%	5.04%	-2.78%	-	-
Horiz. %	55.88%	55.23%	68.14%	125.65%	102.12%	97.22%	100.00%	-
P/NAPS	0.67	0.70	0.49	0.21	0.21	0.18	0.22	20.38%
YoY %	-4.29%	42.86%	133.33%	0.00%	16.67%	-18.18%	-	-
Horiz. %	304.55%	318.18%	222.73%	95.45%	95.45%	81.82%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Price Multiplier on Announcement Date
Date	28/07/11	26/07/10	28/07/09	29/07/08	26/07/07	27/07/06	28/07/05	-
Price	0.71	0.86	0.56	0.68	0.45	0.44	0.52	-
P/RPS	0.63	0.85	0.68	0.34	0.29	0.31	0.39	8.31%
YoY %	-25.88%	25.00%	100.00%	17.24%	-6.45%	-20.51%	-	-
Horiz. %	161.54%	217.95%	174.36%	87.18%	74.36%	79.49%	100.00%	-
P/EPS	11.45	8.96	9.00	4.25	5.78	6.56	9.06	3.97%
YoY %	27.79%	-0.44%	111.76%	-26.47%	-11.89%	-27.59%	-	-
Horiz. %	126.38%	98.90%	99.34%	46.91%	63.80%	72.41%	100.00%	-
EY	8.73	11.16	11.11	23.51	17.31	15.25	11.04	-3.83%
YoY %	-21.77%	0.45%	-52.74%	35.82%	13.51%	38.13%	-	-
Horiz. %	79.08%	101.09%	100.63%	212.95%	156.79%	138.13%	100.00%	-
DY	3.52	2.91	3.57	5.88	6.67	5.68	5.77	-7.90%
YoY %	20.96%	-18.49%	-39.29%	-11.84%	17.43%	-1.56%	-	-
Horiz. %	61.01%	50.43%	61.87%	101.91%	115.60%	98.44%	100.00%	-
P/NAPS	0.65	0.82	0.57	0.27	0.19	0.19	0.23	18.89%
YoY %	-20.73%	43.86%	111.11%	42.11%	0.00%	-17.39%	-	-
Horiz. %	282.61%	356.52%	247.83%	117.39%	82.61%	82.61%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos