[SPRITZER] YoY Cumulative Quarter Result on 31-May-2009 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- 32.53%
YoY- 3.7%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 178,208 147,682 131,636 108,253 98,745 76,773 69,243 17.04%
PBT 14,251 10,166 14,314 8,666 8,371 4,689 4,337 21.90%
Tax -3,665 -2,068 -1,773 -542 -537 -874 -1,048 23.17%
NP 10,586 8,098 12,541 8,124 7,834 3,815 3,289 21.48%
-
NP to SH 10,586 8,098 12,541 8,124 7,834 3,815 3,289 21.48%
-
Tax Rate 25.72% 20.34% 12.39% 6.25% 6.42% 18.64% 24.16% -
Total Cost 167,622 139,584 119,095 100,129 90,911 72,958 65,954 16.80%
-
Net Worth 150,295 142,028 137,219 127,267 121,243 114,293 112,031 5.01%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 3,920 3,265 3,265 2,612 1,959 1,469 1,225 21.37%
Div Payout % 37.04% 40.32% 26.04% 32.15% 25.02% 38.51% 37.26% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 150,295 142,028 137,219 127,267 121,243 114,293 112,031 5.01%
NOSH 130,691 130,612 130,635 130,610 48,993 48,973 49,016 17.73%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 5.94% 5.48% 9.53% 7.50% 7.93% 4.97% 4.75% -
ROE 7.04% 5.70% 9.14% 6.38% 6.46% 3.34% 2.94% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 136.36 113.07 100.77 82.88 201.55 156.77 141.26 -0.58%
EPS 8.10 6.20 9.60 6.22 15.99 7.79 6.71 3.18%
DPS 3.00 2.50 2.50 2.00 4.00 3.00 2.50 3.08%
NAPS 1.15 1.0874 1.0504 0.9744 2.4747 2.3338 2.2856 -10.80%
Adjusted Per Share Value based on latest NOSH - 130,326
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 55.81 46.25 41.22 33.90 30.92 24.04 21.68 17.05%
EPS 3.32 2.54 3.93 2.54 2.45 1.19 1.03 21.51%
DPS 1.23 1.02 1.02 0.82 0.61 0.46 0.38 21.60%
NAPS 0.4707 0.4448 0.4297 0.3986 0.3797 0.3579 0.3509 5.01%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.83 0.73 0.74 0.48 0.52 0.48 0.42 -
P/RPS 0.61 0.65 0.73 0.58 0.26 0.31 0.30 12.54%
P/EPS 10.25 11.77 7.71 7.72 3.25 6.16 6.26 8.55%
EY 9.76 8.49 12.97 12.96 30.75 16.23 15.98 -7.88%
DY 3.61 3.42 3.38 4.17 7.69 6.25 5.95 -7.98%
P/NAPS 0.72 0.67 0.70 0.49 0.21 0.21 0.18 25.96%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 26/07/12 28/07/11 26/07/10 28/07/09 29/07/08 26/07/07 27/07/06 -
Price 0.80 0.71 0.86 0.56 0.68 0.45 0.44 -
P/RPS 0.59 0.63 0.85 0.68 0.34 0.29 0.31 11.31%
P/EPS 9.88 11.45 8.96 9.00 4.25 5.78 6.56 7.05%
EY 10.13 8.73 11.16 11.11 23.51 17.31 15.25 -6.58%
DY 3.75 3.52 2.91 3.57 5.88 6.67 5.68 -6.68%
P/NAPS 0.70 0.65 0.82 0.57 0.27 0.19 0.19 24.25%

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