[SPRITZER] YoY Quarter Result on 29-Feb-2016 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
29-Feb-2016 [#3]
Profit Trend
QoQ--%
YoY- 14.76%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 95,997 83,237 0 70,303 61,712 59,652 57,122 9.73%
PBT 10,752 11,513 0 7,348 7,648 7,686 5,742 11.87%
Tax -3,381 -3,481 0 -1,158 -2,254 -1,550 -737 31.33%
NP 7,371 8,032 0 6,190 5,394 6,136 5,005 7.17%
-
NP to SH 7,371 8,032 0 6,190 5,394 6,136 5,005 7.17%
-
Tax Rate 31.45% 30.24% - 15.76% 29.47% 20.17% 12.84% -
Total Cost 88,626 75,205 0 64,113 56,318 53,516 52,117 9.96%
-
Net Worth 385,818 305,307 0 235,028 202,678 177,293 159,845 17.07%
Dividend
30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 385,818 305,307 0 235,028 202,678 177,293 159,845 17.07%
NOSH 209,992 182,545 161,598 147,030 139,020 132,813 131,020 8.80%
Ratio Analysis
30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin 7.68% 9.65% 0.00% 8.80% 8.74% 10.29% 8.76% -
ROE 1.91% 2.63% 0.00% 2.63% 2.66% 3.46% 3.13% -
Per Share
30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 45.72 45.60 0.00 47.82 44.39 44.91 43.60 0.85%
EPS 3.51 4.40 0.00 4.21 3.88 4.62 3.82 -1.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8375 1.6725 0.00 1.5985 1.4579 1.3349 1.22 7.60%
Adjusted Per Share Value based on latest NOSH - 147,030
30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 30.06 26.07 0.00 22.02 19.33 18.68 17.89 9.72%
EPS 2.31 2.52 0.00 1.94 1.69 1.92 1.57 7.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2083 0.9561 0.00 0.736 0.6347 0.5552 0.5006 17.07%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 28/09/18 29/09/17 30/09/16 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 2.28 2.15 2.44 2.41 2.13 1.73 1.03 -
P/RPS 4.99 4.72 0.00 5.04 4.80 3.85 2.36 14.33%
P/EPS 64.95 48.86 0.00 57.24 54.90 37.45 26.96 17.03%
EY 1.54 2.05 0.00 1.75 1.82 2.67 3.71 -14.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.29 0.00 1.51 1.46 1.30 0.84 7.21%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 21/11/18 28/11/17 - 28/04/16 28/04/15 29/04/14 23/04/13 -
Price 2.16 2.32 0.00 2.58 2.05 1.92 1.16 -
P/RPS 4.72 5.09 0.00 5.40 4.62 4.27 2.66 10.80%
P/EPS 61.53 52.73 0.00 61.28 52.84 41.56 30.37 13.46%
EY 1.63 1.90 0.00 1.63 1.89 2.41 3.29 -11.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.39 0.00 1.61 1.41 1.44 0.95 3.95%

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