[SPRITZER] YoY Quarter Result on 31-May-2009 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- -17.81%
YoY- 11.96%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 46,683 42,955 38,361 28,160 26,550 21,717 19,431 15.71%
PBT 3,399 1,009 3,805 1,896 2,156 1,794 1,458 15.13%
Tax -1,383 -752 -680 98 -375 -249 -290 29.70%
NP 2,016 257 3,125 1,994 1,781 1,545 1,168 9.51%
-
NP to SH 2,016 257 3,125 1,994 1,781 1,545 1,168 9.51%
-
Tax Rate 40.69% 74.53% 17.87% -5.17% 17.39% 13.88% 19.89% -
Total Cost 44,667 42,698 35,236 26,166 24,769 20,172 18,263 16.05%
-
Net Worth 150,519 139,730 137,343 126,990 121,083 114,467 112,167 5.01%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 3,927 3,212 3,268 2,606 1,957 1,471 - -
Div Payout % 194.81% 1,250.00% 104.60% 130.72% 109.89% 95.24% - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 150,519 139,730 137,343 126,990 121,083 114,467 112,167 5.01%
NOSH 130,909 128,499 130,753 130,326 48,928 49,047 49,075 17.74%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 4.32% 0.60% 8.15% 7.08% 6.71% 7.11% 6.01% -
ROE 1.34% 0.18% 2.28% 1.57% 1.47% 1.35% 1.04% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 35.66 33.43 29.34 21.61 54.26 44.28 39.59 -1.72%
EPS 1.54 0.20 2.39 1.53 3.64 3.15 2.38 -6.99%
DPS 3.00 2.50 2.50 2.00 4.00 3.00 0.00 -
NAPS 1.1498 1.0874 1.0504 0.9744 2.4747 2.3338 2.2856 -10.81%
Adjusted Per Share Value based on latest NOSH - 130,326
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 14.62 13.45 12.01 8.82 8.31 6.80 6.09 15.69%
EPS 0.63 0.08 0.98 0.62 0.56 0.48 0.37 9.26%
DPS 1.23 1.01 1.02 0.82 0.61 0.46 0.00 -
NAPS 0.4714 0.4376 0.4301 0.3977 0.3792 0.3585 0.3513 5.01%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.83 0.73 0.74 0.48 0.52 0.48 0.42 -
P/RPS 2.33 2.18 2.52 2.22 0.96 1.08 1.06 14.01%
P/EPS 53.90 365.00 30.96 31.37 14.29 15.24 17.65 20.42%
EY 1.86 0.27 3.23 3.19 7.00 6.56 5.67 -16.93%
DY 3.61 3.42 3.38 4.17 7.69 6.25 0.00 -
P/NAPS 0.72 0.67 0.70 0.49 0.21 0.21 0.18 25.96%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 26/07/12 28/07/11 26/07/10 28/07/09 29/07/08 26/07/07 27/07/06 -
Price 0.80 0.71 0.86 0.56 0.68 0.45 0.44 -
P/RPS 2.24 2.12 2.93 2.59 1.25 1.02 1.11 12.40%
P/EPS 51.95 355.00 35.98 36.60 18.68 14.29 18.49 18.76%
EY 1.92 0.28 2.78 2.73 5.35 7.00 5.41 -15.84%
DY 3.75 3.52 2.91 3.57 5.88 6.67 0.00 -
P/NAPS 0.70 0.65 0.82 0.57 0.27 0.19 0.19 24.25%

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