[SPRITZER] YoY Quarter Result on 31-May-2014 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 11.38%
YoY- 14.93%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 26,276 85,644 71,732 68,256 50,494 46,683 42,955 -8.41%
PBT 1,358 10,779 11,003 9,482 6,558 3,399 1,009 5.45%
Tax -784 -3,215 -3,723 -2,648 -612 -1,383 -752 0.74%
NP 574 7,564 7,280 6,834 5,946 2,016 257 15.45%
-
NP to SH 574 7,564 7,280 6,834 5,946 2,016 257 15.45%
-
Tax Rate 57.73% 29.83% 33.84% 27.93% 9.33% 40.69% 74.53% -
Total Cost 25,702 78,080 64,452 61,422 44,548 44,667 42,698 -8.67%
-
Net Worth 287,968 244,729 212,080 185,182 166,698 150,519 139,730 13.80%
Dividend
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 6,278 8,238 6,959 5,318 5,250 3,927 3,212 12.73%
Div Payout % 1,093.75% 108.91% 95.60% 77.82% 88.30% 194.81% 1,250.00% -
Equity
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 287,968 244,729 212,080 185,182 166,698 150,519 139,730 13.80%
NOSH 179,375 149,782 139,196 132,957 131,258 130,909 128,499 6.14%
Ratio Analysis
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 2.18% 8.83% 10.15% 10.01% 11.78% 4.32% 0.60% -
ROE 0.20% 3.09% 3.43% 3.69% 3.57% 1.34% 0.18% -
Per Share
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 14.65 57.18 51.53 51.34 38.47 35.66 33.43 -13.71%
EPS 0.32 5.05 5.23 5.14 4.53 1.54 0.20 8.76%
DPS 3.50 5.50 5.00 4.00 4.00 3.00 2.50 6.20%
NAPS 1.6054 1.6339 1.5236 1.3928 1.27 1.1498 1.0874 7.21%
Adjusted Per Share Value based on latest NOSH - 132,957
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 8.24 26.86 22.50 21.41 15.84 14.64 13.47 -8.41%
EPS 0.18 2.37 2.28 2.14 1.87 0.63 0.08 15.60%
DPS 1.97 2.58 2.18 1.67 1.65 1.23 1.01 12.69%
NAPS 0.9033 0.7676 0.6652 0.5809 0.5229 0.4721 0.4383 13.80%
Price Multiplier on Financial Quarter End Date
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 30/12/16 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 2.44 2.57 1.93 1.80 1.42 0.83 0.73 -
P/RPS 0.00 4.49 3.75 3.51 3.69 2.33 2.18 -
P/EPS 0.00 50.89 36.90 35.02 31.35 53.90 365.00 -
EY 0.00 1.96 2.71 2.86 3.19 1.86 0.27 -
DY 0.00 2.14 2.59 2.22 2.82 3.61 3.42 -
P/NAPS 1.52 1.57 1.27 1.29 1.12 0.72 0.67 15.77%
Price Multiplier on Announcement Date
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 27/02/17 28/07/16 30/07/15 24/07/14 29/07/13 26/07/12 28/07/11 -
Price 2.34 2.40 1.75 2.30 1.82 0.80 0.71 -
P/RPS 0.00 4.20 3.40 4.48 4.73 2.24 2.12 -
P/EPS 0.00 47.52 33.46 44.75 40.18 51.95 355.00 -
EY 0.00 2.10 2.99 2.23 2.49 1.92 0.28 -
DY 0.00 2.29 2.86 1.74 2.20 3.75 3.52 -
P/NAPS 1.46 1.47 1.15 1.65 1.43 0.70 0.65 15.57%

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