[SPRITZER] YoY Quarter Result on 28-Feb-2015 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- 55.63%
YoY- -12.09%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 83,237 0 70,303 61,712 59,652 57,122 45,217 11.53%
PBT 11,513 0 7,348 7,648 7,686 5,742 4,548 18.07%
Tax -3,481 0 -1,158 -2,254 -1,550 -737 -873 28.07%
NP 8,032 0 6,190 5,394 6,136 5,005 3,675 15.01%
-
NP to SH 8,032 0 6,190 5,394 6,136 5,005 3,675 15.01%
-
Tax Rate 30.24% - 15.76% 29.47% 20.17% 12.84% 19.20% -
Total Cost 75,205 0 64,113 56,318 53,516 52,117 41,542 11.20%
-
Net Worth 305,307 0 235,028 202,678 177,293 159,845 147,326 13.92%
Dividend
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 305,307 0 235,028 202,678 177,293 159,845 147,326 13.92%
NOSH 182,545 161,598 147,030 139,020 132,813 131,020 130,782 6.14%
Ratio Analysis
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 9.65% 0.00% 8.80% 8.74% 10.29% 8.76% 8.13% -
ROE 2.63% 0.00% 2.63% 2.66% 3.46% 3.13% 2.49% -
Per Share
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 45.60 0.00 47.82 44.39 44.91 43.60 34.57 5.07%
EPS 4.40 0.00 4.21 3.88 4.62 3.82 2.81 8.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6725 0.00 1.5985 1.4579 1.3349 1.22 1.1265 7.32%
Adjusted Per Share Value based on latest NOSH - 139,020
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 26.07 0.00 22.02 19.33 18.68 17.89 14.16 11.53%
EPS 2.52 0.00 1.94 1.69 1.92 1.57 1.15 15.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9561 0.00 0.736 0.6347 0.5552 0.5006 0.4614 13.92%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 29/09/17 30/09/16 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 2.15 2.44 2.41 2.13 1.73 1.03 0.82 -
P/RPS 4.72 0.00 5.04 4.80 3.85 2.36 2.37 13.11%
P/EPS 48.86 0.00 57.24 54.90 37.45 26.96 29.18 9.66%
EY 2.05 0.00 1.75 1.82 2.67 3.71 3.43 -8.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.00 1.51 1.46 1.30 0.84 0.73 10.72%
Price Multiplier on Announcement Date
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/11/17 - 28/04/16 28/04/15 29/04/14 23/04/13 30/04/12 -
Price 2.32 0.00 2.58 2.05 1.92 1.16 0.81 -
P/RPS 5.09 0.00 5.40 4.62 4.27 2.66 2.34 14.91%
P/EPS 52.73 0.00 61.28 52.84 41.56 30.37 28.83 11.40%
EY 1.90 0.00 1.63 1.89 2.41 3.29 3.47 -10.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.00 1.61 1.41 1.44 0.95 0.72 12.49%

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