[SPRITZER] YoY Cumulative Quarter Result on 31-May-2011 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- 3.28%
YoY- -35.43%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 238,750 201,935 178,208 147,682 131,636 108,253 98,745 15.84%
PBT 28,311 22,788 14,251 10,166 14,314 8,666 8,371 22.50%
Tax -6,745 -3,555 -3,665 -2,068 -1,773 -542 -537 52.43%
NP 21,566 19,233 10,586 8,098 12,541 8,124 7,834 18.37%
-
NP to SH 21,566 19,233 10,586 8,098 12,541 8,124 7,834 18.37%
-
Tax Rate 23.82% 15.60% 25.72% 20.34% 12.39% 6.25% 6.42% -
Total Cost 217,184 182,702 167,622 139,584 119,095 100,129 90,911 15.61%
-
Net Worth 184,616 166,275 150,295 142,028 137,219 127,267 121,243 7.25%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 5,302 5,237 3,920 3,265 3,265 2,612 1,959 18.04%
Div Payout % 24.59% 27.23% 37.04% 40.32% 26.04% 32.15% 25.02% -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 184,616 166,275 150,295 142,028 137,219 127,267 121,243 7.25%
NOSH 132,550 130,925 130,691 130,612 130,635 130,610 48,993 18.03%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 9.03% 9.52% 5.94% 5.48% 9.53% 7.50% 7.93% -
ROE 11.68% 11.57% 7.04% 5.70% 9.14% 6.38% 6.46% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 180.12 154.24 136.36 113.07 100.77 82.88 201.55 -1.85%
EPS 16.27 14.69 8.10 6.20 9.60 6.22 15.99 0.28%
DPS 4.00 4.00 3.00 2.50 2.50 2.00 4.00 0.00%
NAPS 1.3928 1.27 1.15 1.0874 1.0504 0.9744 2.4747 -9.13%
Adjusted Per Share Value based on latest NOSH - 128,499
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 74.77 63.24 55.81 46.25 41.22 33.90 30.92 15.84%
EPS 6.75 6.02 3.32 2.54 3.93 2.54 2.45 18.39%
DPS 1.66 1.64 1.23 1.02 1.02 0.82 0.61 18.14%
NAPS 0.5782 0.5207 0.4707 0.4448 0.4297 0.3986 0.3797 7.25%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 1.80 1.42 0.83 0.73 0.74 0.48 0.52 -
P/RPS 1.00 0.92 0.61 0.65 0.73 0.58 0.26 25.15%
P/EPS 11.06 9.67 10.25 11.77 7.71 7.72 3.25 22.63%
EY 9.04 10.35 9.76 8.49 12.97 12.96 30.75 -18.44%
DY 2.22 2.82 3.61 3.42 3.38 4.17 7.69 -18.69%
P/NAPS 1.29 1.12 0.72 0.67 0.70 0.49 0.21 35.31%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 24/07/14 29/07/13 26/07/12 28/07/11 26/07/10 28/07/09 29/07/08 -
Price 2.30 1.82 0.80 0.71 0.86 0.56 0.68 -
P/RPS 1.28 1.18 0.59 0.63 0.85 0.68 0.34 24.71%
P/EPS 14.14 12.39 9.88 11.45 8.96 9.00 4.25 22.17%
EY 7.07 8.07 10.13 8.73 11.16 11.11 23.51 -18.14%
DY 1.74 2.20 3.75 3.52 2.91 3.57 5.88 -18.36%
P/NAPS 1.65 1.43 0.70 0.65 0.82 0.57 0.27 35.19%

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