[SPRITZER] YoY Quarter Result on 29-Feb-2012 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 10.16%
YoY- 70.45%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 61,712 59,652 57,122 45,217 34,087 32,490 27,794 14.21%
PBT 7,648 7,686 5,742 4,548 3,102 3,527 2,802 18.20%
Tax -2,254 -1,550 -737 -873 -946 -324 -376 34.76%
NP 5,394 6,136 5,005 3,675 2,156 3,203 2,426 14.23%
-
NP to SH 5,394 6,136 5,005 3,675 2,156 3,203 2,426 14.23%
-
Tax Rate 29.47% 20.17% 12.84% 19.20% 30.50% 9.19% 13.42% -
Total Cost 56,318 53,516 52,117 41,542 31,931 29,287 25,368 14.20%
-
Net Worth 202,678 177,293 159,845 147,326 141,825 134,199 125,121 8.36%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 202,678 177,293 159,845 147,326 141,825 134,199 125,121 8.36%
NOSH 139,020 132,813 131,020 130,782 130,666 130,734 130,430 1.06%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 8.74% 10.29% 8.76% 8.13% 6.32% 9.86% 8.73% -
ROE 2.66% 3.46% 3.13% 2.49% 1.52% 2.39% 1.94% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 44.39 44.91 43.60 34.57 26.09 24.85 21.31 13.00%
EPS 3.88 4.62 3.82 2.81 1.65 2.45 1.86 13.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4579 1.3349 1.22 1.1265 1.0854 1.0265 0.9593 7.22%
Adjusted Per Share Value based on latest NOSH - 130,782
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 19.33 18.68 17.89 14.16 10.68 10.17 8.70 14.22%
EPS 1.69 1.92 1.57 1.15 0.68 1.00 0.76 14.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6347 0.5552 0.5006 0.4614 0.4442 0.4203 0.3918 8.36%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 2.13 1.73 1.03 0.82 0.90 0.55 0.53 -
P/RPS 4.80 3.85 2.36 2.37 3.45 2.21 2.49 11.55%
P/EPS 54.90 37.45 26.96 29.18 54.55 22.45 28.49 11.54%
EY 1.82 2.67 3.71 3.43 1.83 4.45 3.51 -10.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.30 0.84 0.73 0.83 0.54 0.55 17.66%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 28/04/15 29/04/14 23/04/13 30/04/12 25/04/11 20/04/10 28/04/09 -
Price 2.05 1.92 1.16 0.81 0.80 0.74 0.46 -
P/RPS 4.62 4.27 2.66 2.34 3.07 2.98 2.16 13.50%
P/EPS 52.84 41.56 30.37 28.83 48.48 30.20 24.73 13.48%
EY 1.89 2.41 3.29 3.47 2.06 3.31 4.04 -11.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.44 0.95 0.72 0.74 0.72 0.48 19.66%

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