[SPRITZER] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -58.03%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 134,990 109,424 98,817 76,052 92,802 95,099 82,547 8.53%
PBT 18,085 9,541 9,323 7,907 13,168 9,972 9,476 11.36%
Tax -2,561 -2,383 -2,674 -1,847 -4,383 -2,255 -2,693 -0.83%
NP 15,524 7,158 6,649 6,060 8,785 7,717 6,783 14.78%
-
NP to SH 15,524 7,158 6,649 6,060 8,785 7,717 6,783 14.78%
-
Tax Rate 14.16% 24.98% 28.68% 23.36% 33.29% 22.61% 28.42% -
Total Cost 119,466 102,266 92,168 69,992 84,017 87,382 75,764 7.87%
-
Net Worth 542,897 500,142 470,120 450,740 425,208 396,883 383,277 5.96%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 542,897 500,142 470,120 450,740 425,208 396,883 383,277 5.96%
NOSH 319,314 212,876 209,992 209,992 209,992 209,992 209,992 7.22%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 11.50% 6.54% 6.73% 7.97% 9.47% 8.11% 8.22% -
ROE 2.86% 1.43% 1.41% 1.34% 2.07% 1.94% 1.77% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 42.31 51.49 47.06 36.22 44.20 45.29 39.31 1.23%
EPS 4.87 3.37 3.17 2.89 4.18 3.68 3.23 7.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7016 2.3534 2.239 2.1467 2.0251 1.8902 1.8254 -1.16%
Adjusted Per Share Value based on latest NOSH - 209,992
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 42.27 34.27 30.95 23.82 29.06 29.78 25.85 8.53%
EPS 4.86 2.24 2.08 1.90 2.75 2.42 2.12 14.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7002 1.5663 1.4723 1.4116 1.3316 1.2429 1.2003 5.96%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.23 2.38 2.09 2.00 1.90 2.19 2.42 -
P/RPS 5.27 4.62 4.44 5.52 4.30 4.84 6.16 -2.56%
P/EPS 45.83 70.66 66.00 69.30 45.41 59.59 74.91 -7.85%
EY 2.18 1.42 1.52 1.44 2.20 1.68 1.33 8.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.01 0.93 0.93 0.94 1.16 1.33 -0.25%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 30/05/22 27/05/21 24/06/20 30/05/19 30/05/18 -
Price 2.58 2.33 1.91 2.13 2.00 2.30 2.35 -
P/RPS 6.10 4.53 4.06 5.88 4.53 5.08 5.98 0.33%
P/EPS 53.02 69.18 60.32 73.80 47.80 62.58 72.74 -5.12%
EY 1.89 1.45 1.66 1.35 2.09 1.60 1.37 5.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.99 0.85 0.99 0.99 1.22 1.29 2.76%

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