[SPRITZER] YoY Cumulative Quarter Result on 28-Feb-2009 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- 65.5%
YoY- 1.27%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 131,525 104,726 93,275 80,093 72,195 55,056 49,812 17.54%
PBT 10,852 9,157 10,509 6,770 6,215 2,895 2,879 24.72%
Tax -2,282 -1,316 -1,093 -640 -162 -625 -758 20.14%
NP 8,570 7,841 9,416 6,130 6,053 2,270 2,121 26.17%
-
NP to SH 8,570 7,841 9,416 6,130 6,053 2,270 2,121 26.17%
-
Tax Rate 21.03% 14.37% 10.40% 9.45% 2.61% 21.59% 26.33% -
Total Cost 122,955 96,885 83,859 73,963 66,142 52,786 47,691 17.08%
-
Net Worth 147,166 141,843 134,057 125,383 118,870 112,877 110,791 4.84%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - 1,224 -
Div Payout % - - - - - - 57.74% -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 147,166 141,843 134,057 125,383 118,870 112,877 110,791 4.84%
NOSH 130,640 130,683 130,596 130,703 48,972 49,028 48,983 17.74%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 6.52% 7.49% 10.09% 7.65% 8.38% 4.12% 4.26% -
ROE 5.82% 5.53% 7.02% 4.89% 5.09% 2.01% 1.91% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 100.68 80.14 71.42 61.28 147.42 112.29 101.69 -0.16%
EPS 6.56 6.00 7.21 4.69 12.36 4.63 4.33 7.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.1265 1.0854 1.0265 0.9593 2.4273 2.3023 2.2618 -10.95%
Adjusted Per Share Value based on latest NOSH - 130,430
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 41.19 32.80 29.21 25.08 22.61 17.24 15.60 17.54%
EPS 2.68 2.46 2.95 1.92 1.90 0.71 0.66 26.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.38 -
NAPS 0.4609 0.4442 0.4198 0.3927 0.3723 0.3535 0.347 4.84%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.82 0.90 0.55 0.53 0.44 0.52 0.44 -
P/RPS 0.81 1.12 0.77 0.86 0.30 0.46 0.43 11.12%
P/EPS 12.50 15.00 7.63 11.30 3.56 11.23 10.16 3.51%
EY 8.00 6.67 13.11 8.85 28.09 8.90 9.84 -3.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.68 -
P/NAPS 0.73 0.83 0.54 0.55 0.18 0.23 0.19 25.12%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 30/04/12 25/04/11 20/04/10 28/04/09 24/04/08 27/04/07 25/04/06 -
Price 0.81 0.80 0.74 0.46 0.55 0.46 0.45 -
P/RPS 0.80 1.00 1.04 0.75 0.37 0.41 0.44 10.46%
P/EPS 12.35 13.33 10.26 9.81 4.45 9.94 10.39 2.91%
EY 8.10 7.50 9.74 10.20 22.47 10.07 9.62 -2.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.72 0.74 0.72 0.48 0.23 0.20 0.20 23.77%

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