[SPRITZER] YoY Annualized Quarter Result on 31-May-2014 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 9.79%
YoY- 12.13%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 185,943 288,226 253,667 238,750 201,935 178,208 147,682 4.20%
PBT 18,270 37,078 31,963 28,311 22,788 14,251 10,166 11.05%
Tax -5,763 -8,621 -9,156 -6,745 -3,555 -3,665 -2,068 20.11%
NP 12,507 28,457 22,807 21,566 19,233 10,586 8,098 8.08%
-
NP to SH 12,507 28,457 22,807 21,566 19,233 10,586 8,098 8.08%
-
Tax Rate 31.54% 23.25% 28.65% 23.82% 15.60% 25.72% 20.34% -
Total Cost 173,436 259,769 230,860 217,184 182,702 167,622 139,584 3.95%
-
Net Worth 266,649 238,807 209,455 184,616 166,275 150,295 142,028 11.92%
Dividend
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 5,813 8,038 6,873 5,302 5,237 3,920 3,265 10.86%
Div Payout % 46.48% 28.25% 30.14% 24.59% 27.23% 37.04% 40.32% -
Equity
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 266,649 238,807 209,455 184,616 166,275 150,295 142,028 11.92%
NOSH 166,095 146,158 137,474 132,550 130,925 130,691 130,612 4.39%
Ratio Analysis
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 6.73% 9.87% 8.99% 9.03% 9.52% 5.94% 5.48% -
ROE 4.69% 11.92% 10.89% 11.68% 11.57% 7.04% 5.70% -
Per Share
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 111.95 197.20 184.52 180.12 154.24 136.36 113.07 -0.17%
EPS 7.53 19.47 16.59 16.27 14.69 8.10 6.20 3.53%
DPS 3.50 5.50 5.00 4.00 4.00 3.00 2.50 6.20%
NAPS 1.6054 1.6339 1.5236 1.3928 1.27 1.15 1.0874 7.21%
Adjusted Per Share Value based on latest NOSH - 132,957
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 58.23 90.26 79.44 74.77 63.24 55.81 46.25 4.20%
EPS 3.92 8.91 7.14 6.75 6.02 3.32 2.54 8.06%
DPS 1.82 2.52 2.15 1.66 1.64 1.23 1.02 10.91%
NAPS 0.8351 0.7479 0.656 0.5782 0.5207 0.4707 0.4448 11.92%
Price Multiplier on Financial Quarter End Date
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 30/12/16 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 2.44 2.57 1.93 1.80 1.42 0.83 0.73 -
P/RPS 0.00 1.30 1.05 1.00 0.92 0.61 0.65 -
P/EPS 0.00 13.20 11.63 11.06 9.67 10.25 11.77 -
EY 0.00 7.58 8.60 9.04 10.35 9.76 8.49 -
DY 0.00 2.14 2.59 2.22 2.82 3.61 3.42 -
P/NAPS 1.52 1.57 1.27 1.29 1.12 0.72 0.67 15.77%
Price Multiplier on Announcement Date
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 27/02/17 28/07/16 30/07/15 24/07/14 29/07/13 26/07/12 28/07/11 -
Price 2.34 2.40 1.75 2.30 1.82 0.80 0.71 -
P/RPS 0.00 1.22 0.95 1.28 1.18 0.59 0.63 -
P/EPS 0.00 12.33 10.55 14.14 12.39 9.88 11.45 -
EY 0.00 8.11 9.48 7.07 8.07 10.13 8.73 -
DY 0.00 2.29 2.86 1.74 2.20 3.75 3.52 -
P/NAPS 1.46 1.47 1.15 1.65 1.43 0.70 0.65 15.57%

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