[SPRITZER] YoY Cumulative Quarter Result on 31-May-2013 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 44.75%
YoY- 81.68%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 288,226 253,667 238,750 201,935 178,208 147,682 131,636 13.93%
PBT 37,078 31,963 28,311 22,788 14,251 10,166 14,314 17.17%
Tax -8,621 -9,156 -6,745 -3,555 -3,665 -2,068 -1,773 30.12%
NP 28,457 22,807 21,566 19,233 10,586 8,098 12,541 14.61%
-
NP to SH 28,457 22,807 21,566 19,233 10,586 8,098 12,541 14.61%
-
Tax Rate 23.25% 28.65% 23.82% 15.60% 25.72% 20.34% 12.39% -
Total Cost 259,769 230,860 217,184 182,702 167,622 139,584 119,095 13.86%
-
Net Worth 238,807 209,455 184,616 166,275 150,295 142,028 137,219 9.66%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 8,038 6,873 5,302 5,237 3,920 3,265 3,265 16.18%
Div Payout % 28.25% 30.14% 24.59% 27.23% 37.04% 40.32% 26.04% -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 238,807 209,455 184,616 166,275 150,295 142,028 137,219 9.66%
NOSH 146,158 137,474 132,550 130,925 130,691 130,612 130,635 1.88%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 9.87% 8.99% 9.03% 9.52% 5.94% 5.48% 9.53% -
ROE 11.92% 10.89% 11.68% 11.57% 7.04% 5.70% 9.14% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 197.20 184.52 180.12 154.24 136.36 113.07 100.77 11.82%
EPS 19.47 16.59 16.27 14.69 8.10 6.20 9.60 12.49%
DPS 5.50 5.00 4.00 4.00 3.00 2.50 2.50 14.02%
NAPS 1.6339 1.5236 1.3928 1.27 1.15 1.0874 1.0504 7.63%
Adjusted Per Share Value based on latest NOSH - 131,258
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 90.26 79.44 74.77 63.24 55.81 46.25 41.22 13.94%
EPS 8.91 7.14 6.75 6.02 3.32 2.54 3.93 14.60%
DPS 2.52 2.15 1.66 1.64 1.23 1.02 1.02 16.25%
NAPS 0.7479 0.656 0.5782 0.5207 0.4707 0.4448 0.4297 9.66%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 2.57 1.93 1.80 1.42 0.83 0.73 0.74 -
P/RPS 1.30 1.05 1.00 0.92 0.61 0.65 0.73 10.08%
P/EPS 13.20 11.63 11.06 9.67 10.25 11.77 7.71 9.36%
EY 7.58 8.60 9.04 10.35 9.76 8.49 12.97 -8.55%
DY 2.14 2.59 2.22 2.82 3.61 3.42 3.38 -7.32%
P/NAPS 1.57 1.27 1.29 1.12 0.72 0.67 0.70 14.39%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 30/07/15 24/07/14 29/07/13 26/07/12 28/07/11 26/07/10 -
Price 2.40 1.75 2.30 1.82 0.80 0.71 0.86 -
P/RPS 1.22 0.95 1.28 1.18 0.59 0.63 0.85 6.20%
P/EPS 12.33 10.55 14.14 12.39 9.88 11.45 8.96 5.46%
EY 8.11 9.48 7.07 8.07 10.13 8.73 11.16 -5.17%
DY 2.29 2.86 1.74 2.20 3.75 3.52 2.91 -3.91%
P/NAPS 1.47 1.15 1.65 1.43 0.70 0.65 0.82 10.20%

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