[SPRITZER] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 10.36%
YoY- -8.23%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 CAGR
Revenue 79,329 88,600 97,467 95,997 83,237 0 70,303 2.18%
PBT 6,195 14,614 12,467 10,752 11,513 0 7,348 -3.00%
Tax -207 -4,197 -3,301 -3,381 -3,481 0 -1,158 -26.51%
NP 5,988 10,417 9,166 7,371 8,032 0 6,190 -0.59%
-
NP to SH 5,988 10,417 9,166 7,371 8,032 0 6,190 -0.59%
-
Tax Rate 3.34% 28.72% 26.48% 31.45% 30.24% - 15.76% -
Total Cost 73,341 78,183 88,301 88,626 75,205 0 64,113 2.43%
-
Net Worth 453,847 429,092 406,604 385,818 305,307 0 235,028 12.49%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 CAGR
Net Worth 453,847 429,092 406,604 385,818 305,307 0 235,028 12.49%
NOSH 209,992 209,992 209,992 209,992 182,545 161,598 147,030 6.58%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 CAGR
NP Margin 7.55% 11.76% 9.40% 7.68% 9.65% 0.00% 8.80% -
ROE 1.32% 2.43% 2.25% 1.91% 2.63% 0.00% 2.63% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 CAGR
RPS 37.78 42.20 46.42 45.72 45.60 0.00 47.82 -4.12%
EPS 2.85 4.96 4.37 3.51 4.40 0.00 4.21 -6.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1615 2.0436 1.9365 1.8375 1.6725 0.00 1.5985 5.54%
Adjusted Per Share Value based on latest NOSH - 209,992
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 CAGR
RPS 24.84 27.75 30.52 30.06 26.07 0.00 22.02 2.17%
EPS 1.88 3.26 2.87 2.31 2.52 0.00 1.94 -0.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4213 1.3438 1.2734 1.2083 0.9561 0.00 0.736 12.49%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 29/02/16 -
Price 2.03 1.89 2.30 2.28 2.15 2.44 2.41 -
P/RPS 5.37 4.48 4.95 4.99 4.72 0.00 5.04 1.14%
P/EPS 71.18 38.10 52.69 64.95 48.86 0.00 57.24 3.97%
EY 1.40 2.62 1.90 1.54 2.05 0.00 1.75 -3.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.92 1.19 1.24 1.29 0.00 1.51 -8.13%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 CAGR
Date 26/11/21 25/11/20 27/11/19 21/11/18 28/11/17 - 28/04/16 -
Price 2.05 1.85 2.19 2.16 2.32 0.00 2.58 -
P/RPS 5.43 4.38 4.72 4.72 5.09 0.00 5.40 0.09%
P/EPS 71.88 37.29 50.17 61.53 52.73 0.00 61.28 2.89%
EY 1.39 2.68 1.99 1.63 1.90 0.00 1.63 -2.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.91 1.13 1.18 1.39 0.00 1.61 -9.00%

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