[SPRITZER] YoY TTM Result on 28-Feb-2007 [#3]

Stock

[SPRITZER] SPRITZER BHD

Announcement Date

27-Apr-2007

Admission Sponsor

Sponsor

Financial Year

31-May-2007

Quarter

28-Feb-2007 [#3]

Profit Trend

QoQ- -9.98%

YoY- 1.96%

Quarter Report

SPRITZER's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
TTM Result
Revenue	121,435	106,643	93,912	74,487	67,533	66,299	62,227	11.78%
YoY %	13.87%	13.56%	26.08%	10.30%	1.86%	6.54%	-	-
Horiz. %	195.15%	171.38%	150.92%	119.70%	108.53%	106.54%	100.00%	-
PBT	12,405	8,926	8,009	4,353	4,196	3,558	5,172	15.68%
YoY %	38.98%	11.45%	83.99%	3.74%	17.93%	-31.21%	-	-
Horiz. %	239.85%	172.58%	154.85%	84.16%	81.13%	68.79%	100.00%	-
Tax	-994	-1,015	-411	-915	-824	-1,136	-790	3.90%
YoY %	2.07%	-146.96%	55.08%	-11.04%	27.46%	-43.80%	-	-
Horiz. %	125.82%	128.48%	52.03%	115.82%	104.30%	143.80%	100.00%	-
NP	11,411	7,911	7,598	3,438	3,372	2,422	4,382	17.28%
YoY %	44.24%	4.12%	121.00%	1.96%	39.22%	-44.73%	-	-
Horiz. %	260.41%	180.53%	173.39%	78.46%	76.95%	55.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,411	7,911	7,598	3,438	3,372	2,422	4,382	17.28%
YoY %	44.24%	4.12%	121.00%	1.96%	39.22%	-44.73%	-	-
Horiz. %	260.41%	180.53%	173.39%	78.46%	76.95%	55.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.01%	11.37%	5.13%	21.02%	19.64%	31.93%	15.27%	-
YoY %	-29.55%	121.64%	-75.59%	7.03%	-38.49%	109.10%	-	-
Horiz. %	52.46%	74.46%	33.60%	137.66%	128.62%	209.10%	100.00%	-
Total Cost	110,024	98,732	86,314	71,049	64,161	63,877	57,845	11.30%
YoY %	11.44%	14.39%	21.49%	10.74%	0.44%	10.43%	-	-
Horiz. %	190.20%	170.68%	149.22%	122.83%	110.92%	110.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	134,199	125,121	118,874	112,876	110,677	101,444	104,389	4.27%
YoY %	7.26%	5.26%	5.31%	1.99%	9.10%	-2.82%	-	-
Horiz. %	128.56%	119.86%	113.88%	108.13%	106.02%	97.18%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Dividend
Div	2,606	1,957	1,471	1,471	1,223	1,466	1,227	13.36%
YoY %	33.16%	33.04%	0.00%	20.28%	-16.58%	19.48%	-	-
Horiz. %	212.39%	159.49%	119.89%	119.89%	99.67%	119.48%	100.00%	-
Div Payout %	22.84%	24.74%	19.37%	42.79%	36.28%	60.54%	28.02%	-
YoY %	-7.68%	27.72%	-54.73%	17.94%	-40.07%	116.06%	-	-
Horiz. %	81.51%	88.29%	69.13%	152.71%	129.48%	216.06%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Equity
Net Worth	134,199	125,121	118,874	112,876	110,677	101,444	104,389	4.27%
YoY %	7.26%	5.26%	5.31%	1.99%	9.10%	-2.82%	-	-
Horiz. %	128.56%	119.86%	113.88%	108.13%	106.02%	97.18%	100.00%	-
NOSH	130,734	130,430	48,973	49,027	48,933	48,874	49,117	17.71%
YoY %	0.23%	166.33%	-0.11%	0.19%	0.12%	-0.49%	-	-
Horiz. %	266.17%	265.55%	99.71%	99.82%	99.63%	99.51%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Ratio Analysis
NP Margin	9.40%	7.42%	8.09%	4.62%	4.99%	3.65%	7.04%	-
YoY %	26.68%	-8.28%	75.11%	-7.41%	36.71%	-48.15%	-	-
Horiz. %	133.52%	105.40%	114.91%	65.62%	70.88%	51.85%	100.00%	-
ROE	8.50%	6.32%	6.39%	3.05%	3.05%	2.39%	4.20%	-
YoY %	34.49%	-1.10%	109.51%	0.00%	27.62%	-43.10%	-	-
Horiz. %	202.38%	150.48%	152.14%	72.62%	72.62%	56.90%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Per Share
RPS	92.89	81.76	191.76	151.93	138.01	135.65	126.69	-5.03%
YoY %	13.61%	-57.36%	26.22%	10.09%	1.74%	7.07%	-	-
Horiz. %	73.32%	64.54%	151.36%	119.92%	108.94%	107.07%	100.00%	-
EPS	8.73	6.07	15.51	7.01	6.89	4.96	8.92	-0.35%
YoY %	43.82%	-60.86%	121.26%	1.74%	38.91%	-44.39%	-	-
Horiz. %	97.87%	68.05%	173.88%	78.59%	77.24%	55.61%	100.00%	-
DPS	2.00	1.50	3.00	3.00	2.50	3.00	2.50	-3.64%
YoY %	33.33%	-50.00%	0.00%	20.00%	-16.67%	20.00%	-	-
Horiz. %	80.00%	60.00%	120.00%	120.00%	100.00%	120.00%	100.00%	-
NAPS	1.0265	0.9593	2.4273	2.3023	2.2618	2.0756	2.1253	-11.41%
YoY %	7.01%	-60.48%	5.43%	1.79%	8.97%	-2.34%	-	-
Horiz. %	48.30%	45.14%	114.21%	108.33%	106.42%	97.66%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Adjusted Per Share Value based on latest NOSH - 49,027
RPS	38.03	33.40	29.41	23.33	21.15	20.76	19.49	11.77%
YoY %	13.86%	13.57%	26.06%	10.31%	1.88%	6.52%	-	-
Horiz. %	195.13%	171.37%	150.90%	119.70%	108.52%	106.52%	100.00%	-
EPS	3.57	2.48	2.38	1.08	1.06	0.76	1.37	17.29%
YoY %	43.95%	4.20%	120.37%	1.89%	39.47%	-44.53%	-	-
Horiz. %	260.58%	181.02%	173.72%	78.83%	77.37%	55.47%	100.00%	-
DPS	0.82	0.61	0.46	0.46	0.38	0.46	0.38	13.67%
YoY %	34.43%	32.61%	0.00%	21.05%	-17.39%	21.05%	-	-
Horiz. %	215.79%	160.53%	121.05%	121.05%	100.00%	121.05%	100.00%	-
NAPS	0.4203	0.3918	0.3723	0.3535	0.3466	0.3177	0.3269	4.27%
YoY %	7.27%	5.24%	5.32%	1.99%	9.10%	-2.81%	-	-
Horiz. %	128.57%	119.85%	113.89%	108.14%	106.03%	97.19%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	25/02/10	27/02/09	29/02/08	28/02/07	28/02/06	28/02/05	27/02/04	-
Price	0.55	0.53	0.44	0.52	0.44	0.51	0.69	-
P/RPS	0.59	0.65	0.23	0.34	0.32	0.38	0.54	1.48%
YoY %	-9.23%	182.61%	-32.35%	6.25%	-15.79%	-29.63%	-	-
Horiz. %	109.26%	120.37%	42.59%	62.96%	59.26%	70.37%	100.00%	-
P/EPS	6.30	8.74	2.84	7.42	6.39	10.29	7.73	-3.35%
YoY %	-27.92%	207.75%	-61.73%	16.12%	-37.90%	33.12%	-	-
Horiz. %	81.50%	113.07%	36.74%	95.99%	82.66%	133.12%	100.00%	-
EY	15.87	11.44	35.26	13.49	15.66	9.72	12.93	3.47%
YoY %	38.72%	-67.56%	161.38%	-13.86%	61.11%	-24.83%	-	-
Horiz. %	122.74%	88.48%	272.70%	104.33%	121.11%	75.17%	100.00%	-
DY	3.64	2.83	6.82	5.77	5.68	5.88	3.62	0.09%
YoY %	28.62%	-58.50%	18.20%	1.58%	-3.40%	62.43%	-	-
Horiz. %	100.55%	78.18%	188.40%	159.39%	156.91%	162.43%	100.00%	-
P/NAPS	0.54	0.55	0.18	0.23	0.19	0.25	0.32	9.10%
YoY %	-1.82%	205.56%	-21.74%	21.05%	-24.00%	-21.88%	-	-
Horiz. %	168.75%	171.88%	56.25%	71.88%	59.38%	78.12%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Price Multiplier on Announcement Date
Date	20/04/10	28/04/09	24/04/08	27/04/07	25/04/06	28/04/05	29/04/04	-
Price	0.74	0.46	0.55	0.46	0.45	0.48	0.66	-
P/RPS	0.80	0.56	0.29	0.30	0.33	0.35	0.52	7.44%
YoY %	42.86%	93.10%	-3.33%	-9.09%	-5.71%	-32.69%	-	-
Horiz. %	153.85%	107.69%	55.77%	57.69%	63.46%	67.31%	100.00%	-
P/EPS	8.48	7.58	3.55	6.56	6.53	9.69	7.40	2.29%
YoY %	11.87%	113.52%	-45.88%	0.46%	-32.61%	30.95%	-	-
Horiz. %	114.59%	102.43%	47.97%	88.65%	88.24%	130.95%	100.00%	-
EY	11.80	13.19	28.21	15.24	15.31	10.32	13.52	-2.24%
YoY %	-10.54%	-53.24%	85.10%	-0.46%	48.35%	-23.67%	-	-
Horiz. %	87.28%	97.56%	208.65%	112.72%	113.24%	76.33%	100.00%	-
DY	2.70	3.26	5.45	6.52	5.56	6.25	3.79	-5.49%
YoY %	-17.18%	-40.18%	-16.41%	17.27%	-11.04%	64.91%	-	-
Horiz. %	71.24%	86.02%	143.80%	172.03%	146.70%	164.91%	100.00%	-
P/NAPS	0.72	0.48	0.23	0.20	0.20	0.23	0.31	15.07%
YoY %	50.00%	108.70%	15.00%	0.00%	-13.04%	-25.81%	-	-
Horiz. %	232.26%	154.84%	74.19%	64.52%	64.52%	74.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos