[SPRITZER] YoY Cumulative Quarter Result on 30-Nov-2010 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- 105.94%
YoY- -8.5%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 110,842 94,319 86,307 70,639 60,785 52,299 44,712 16.31%
PBT 11,143 10,488 6,304 6,056 6,982 3,968 3,716 20.06%
Tax -2,547 -2,206 -1,409 -370 -768 -264 -97 72.31%
NP 8,596 8,282 4,895 5,686 6,214 3,704 3,619 15.49%
-
NP to SH 8,596 8,282 4,895 5,686 6,214 3,704 3,619 15.49%
-
Tax Rate 22.86% 21.03% 22.35% 6.11% 11.00% 6.65% 2.61% -
Total Cost 102,246 86,037 81,412 64,953 54,571 48,595 41,093 16.39%
-
Net Worth 170,701 158,063 146,719 142,476 133,418 124,956 117,903 6.35%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 170,701 158,063 146,719 142,476 133,418 124,956 117,903 6.35%
NOSH 132,449 130,630 130,533 130,712 130,546 48,994 48,971 18.01%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 7.76% 8.78% 5.67% 8.05% 10.22% 7.08% 8.09% -
ROE 5.04% 5.24% 3.34% 3.99% 4.66% 2.96% 3.07% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 83.69 72.20 66.12 54.04 46.56 106.74 91.30 -1.43%
EPS 6.49 6.34 3.75 4.35 4.76 7.56 7.39 -2.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2888 1.21 1.124 1.09 1.022 2.5504 2.4076 -9.88%
Adjusted Per Share Value based on latest NOSH - 130,580
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 34.71 29.54 27.03 22.12 19.04 16.38 14.00 16.32%
EPS 2.69 2.59 1.53 1.78 1.95 1.16 1.13 15.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5346 0.495 0.4595 0.4462 0.4178 0.3913 0.3692 6.35%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 1.82 0.88 0.78 0.76 0.56 0.54 0.47 -
P/RPS 2.17 1.22 1.18 1.41 1.20 0.51 0.51 27.26%
P/EPS 28.04 13.88 20.80 17.47 11.76 7.14 6.36 28.02%
EY 3.57 7.20 4.81 5.72 8.50 14.00 15.72 -21.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.73 0.69 0.70 0.55 0.21 0.20 38.43%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 24/01/14 31/01/13 30/01/12 27/01/11 28/01/10 22/01/09 30/01/08 -
Price 1.70 1.00 0.82 0.88 0.54 0.48 0.51 -
P/RPS 2.03 1.38 1.24 1.63 1.16 0.45 0.56 23.91%
P/EPS 26.19 15.77 21.87 20.23 11.34 6.35 6.90 24.87%
EY 3.82 6.34 4.57 4.94 8.81 15.75 14.49 -19.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.83 0.73 0.81 0.53 0.19 0.21 35.81%

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