[SPRITZER] YoY Quarter Result on 30-Jun-2022 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 14.63%
YoY- 86.63%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 146,565 123,687 106,195 75,032 54,420 94,790 83,642 9.79%
PBT 21,881 16,220 9,839 5,481 1,613 10,705 9,400 15.10%
Tax -2,124 -4,070 -2,217 -1,397 405 -2,849 -2,721 -4.04%
NP 19,757 12,150 7,622 4,084 2,018 7,856 6,679 19.79%
-
NP to SH 19,757 12,150 7,622 4,084 2,018 7,856 6,679 19.79%
-
Tax Rate 9.71% 25.09% 22.53% 25.49% -25.11% 26.61% 28.95% -
Total Cost 126,808 111,537 98,573 70,948 52,402 86,934 76,963 8.67%
-
Net Worth 546,229 493,679 470,542 447,045 427,517 397,387 378,406 6.30%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 546,229 493,679 470,542 447,045 427,517 397,387 378,406 6.30%
NOSH 319,314 319,314 209,992 209,992 209,992 209,992 209,992 7.22%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 13.48% 9.82% 7.18% 5.44% 3.71% 8.29% 7.99% -
ROE 3.62% 2.46% 1.62% 0.91% 0.47% 1.98% 1.77% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 45.90 39.27 50.58 35.73 25.92 45.14 39.84 2.38%
EPS 6.19 3.81 3.63 1.95 0.96 3.74 3.18 11.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7107 1.5676 2.2412 2.1291 2.0361 1.8926 1.8022 -0.86%
Adjusted Per Share Value based on latest NOSH - 209,992
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 45.90 38.74 33.26 23.50 17.04 29.69 26.19 9.79%
EPS 6.19 3.81 2.39 1.28 0.63 2.46 2.09 19.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7106 1.5461 1.4736 1.40 1.3389 1.2445 1.1851 6.30%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.66 1.50 1.91 2.09 2.05 2.26 2.31 -
P/RPS 5.79 3.82 3.78 5.85 7.91 5.01 5.80 -0.02%
P/EPS 42.99 38.88 52.61 107.45 213.30 60.40 72.62 -8.35%
EY 2.33 2.57 1.90 0.93 0.47 1.66 1.38 9.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.96 0.85 0.98 1.01 1.19 1.28 3.23%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 29/08/23 29/08/22 25/08/21 26/08/20 27/08/19 28/08/18 -
Price 2.59 1.53 2.03 2.03 1.97 2.30 2.33 -
P/RPS 5.64 3.90 4.01 5.68 7.60 5.09 5.85 -0.60%
P/EPS 41.86 39.66 55.92 104.37 204.97 61.47 73.25 -8.89%
EY 2.39 2.52 1.79 0.96 0.49 1.63 1.37 9.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.98 0.91 0.95 0.97 1.22 1.29 2.65%

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