[SPRITZER] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 80.07%
YoY- 59.3%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 365,669 324,600 230,413 235,822 287,356 262,186 234,404 7.68%
PBT 48,606 31,677 19,583 29,395 33,144 29,628 26,231 10.82%
Tax -12,333 -5,979 -3,451 -8,175 -8,405 -8,795 -8,056 7.35%
NP 36,273 25,698 16,132 21,220 24,739 20,833 18,175 12.20%
-
NP to SH 36,273 25,698 16,132 21,220 24,739 20,833 18,175 12.20%
-
Tax Rate 25.37% 18.87% 17.62% 27.81% 25.36% 29.68% 30.71% -
Total Cost 329,396 298,902 214,281 214,602 262,617 241,353 216,229 7.26%
-
Net Worth 517,650 483,818 453,847 429,092 406,604 385,818 304,281 9.25%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 517,650 483,818 453,847 429,092 406,604 385,818 304,281 9.25%
NOSH 319,314 209,992 209,992 209,992 209,992 209,992 181,931 9.82%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.92% 7.92% 7.00% 9.00% 8.61% 7.95% 7.75% -
ROE 7.01% 5.31% 3.55% 4.95% 6.08% 5.40% 5.97% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 114.66 154.77 109.74 112.31 136.86 124.87 128.84 -1.92%
EPS 11.39 12.25 7.68 10.11 11.78 9.92 9.99 2.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6231 2.3068 2.1615 2.0436 1.9365 1.8375 1.6725 -0.49%
Adjusted Per Share Value based on latest NOSH - 209,992
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 114.52 101.66 72.16 73.85 89.99 82.11 73.41 7.68%
EPS 11.36 8.05 5.05 6.65 7.75 6.52 5.69 12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6211 1.5152 1.4213 1.3438 1.2734 1.2083 0.9529 9.25%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.58 1.97 2.03 1.89 2.30 2.28 2.15 -
P/RPS 1.38 1.27 1.85 1.68 1.68 1.83 1.67 -3.12%
P/EPS 13.89 16.08 26.42 18.70 19.52 22.98 21.52 -7.03%
EY 7.20 6.22 3.78 5.35 5.12 4.35 4.65 7.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.85 0.94 0.92 1.19 1.24 1.29 -4.63%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 25/11/22 26/11/21 25/11/20 27/11/19 21/11/18 28/11/17 -
Price 1.69 2.03 2.05 1.85 2.19 2.16 2.32 -
P/RPS 1.47 1.31 1.87 1.65 1.60 1.73 1.80 -3.31%
P/EPS 14.86 16.57 26.68 18.31 18.59 21.77 23.22 -7.16%
EY 6.73 6.04 3.75 5.46 5.38 4.59 4.31 7.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.88 0.95 0.91 1.13 1.18 1.39 -4.71%

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