[SPRITZER] YoY Cumulative Quarter Result on 28-Feb-2015 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- 53.23%
YoY- 5.4%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 234,404 0 202,582 181,935 170,494 151,441 131,525 10.89%
PBT 26,231 0 26,299 20,960 18,829 16,230 10,852 17.10%
Tax -8,056 0 -5,406 -5,433 -4,097 -2,943 -2,282 25.31%
NP 18,175 0 20,893 15,527 14,732 13,287 8,570 14.39%
-
NP to SH 18,175 0 20,893 15,527 14,732 13,287 8,570 14.39%
-
Tax Rate 30.71% - 20.56% 25.92% 21.76% 18.13% 21.03% -
Total Cost 216,229 0 181,689 166,408 155,762 138,154 122,955 10.62%
-
Net Worth 304,281 0 232,411 200,148 176,850 159,548 147,166 13.87%
Dividend
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 304,281 0 232,411 200,148 176,850 159,548 147,166 13.87%
NOSH 181,931 161,598 145,393 137,285 132,482 130,777 130,640 6.10%
Ratio Analysis
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 7.75% 0.00% 10.31% 8.53% 8.64% 8.77% 6.52% -
ROE 5.97% 0.00% 8.99% 7.76% 8.33% 8.33% 5.82% -
Per Share
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 128.84 0.00 139.33 132.52 128.69 115.80 100.68 4.51%
EPS 9.99 0.00 14.37 11.31 11.12 10.16 6.56 7.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6725 0.00 1.5985 1.4579 1.3349 1.22 1.1265 7.32%
Adjusted Per Share Value based on latest NOSH - 139,020
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 73.41 0.00 63.44 56.98 53.39 47.43 41.19 10.89%
EPS 5.69 0.00 6.54 4.86 4.61 4.16 2.68 14.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9529 0.00 0.7278 0.6268 0.5538 0.4997 0.4609 13.87%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 29/09/17 30/09/16 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 2.15 2.44 2.41 2.13 1.73 1.03 0.82 -
P/RPS 1.67 0.00 1.73 1.61 1.34 0.89 0.81 13.82%
P/EPS 21.52 0.00 16.77 18.83 15.56 10.14 12.50 10.20%
EY 4.65 0.00 5.96 5.31 6.43 9.86 8.00 -9.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.00 1.51 1.46 1.30 0.84 0.73 10.72%
Price Multiplier on Announcement Date
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/11/17 - 28/04/16 28/04/15 29/04/14 23/04/13 30/04/12 -
Price 2.32 0.00 2.58 2.05 1.92 1.16 0.81 -
P/RPS 1.80 0.00 1.85 1.55 1.49 1.00 0.80 15.61%
P/EPS 23.22 0.00 17.95 18.13 17.27 11.42 12.35 11.95%
EY 4.31 0.00 5.57 5.52 5.79 8.76 8.10 -10.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.00 1.61 1.41 1.44 0.95 0.72 12.49%

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