[SPRITZER] YoY TTM Result on 28-Feb-2009 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -0.1%
YoY- 4.12%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 174,480 143,087 121,435 106,643 93,912 74,487 67,533 17.12%
PBT 11,861 12,963 12,405 8,926 8,009 4,353 4,196 18.89%
Tax -3,034 -1,996 -994 -1,015 -411 -915 -824 24.24%
NP 8,827 10,967 11,411 7,911 7,598 3,438 3,372 17.37%
-
NP to SH 8,827 10,967 11,411 7,911 7,598 3,438 3,372 17.37%
-
Tax Rate 25.58% 15.40% 8.01% 11.37% 5.13% 21.02% 19.64% -
Total Cost 165,653 132,120 110,024 98,732 86,314 71,049 64,161 17.10%
-
Net Worth 147,326 141,825 134,199 125,121 118,874 112,876 110,677 4.87%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div 3,212 3,268 2,606 1,957 1,471 1,471 1,223 17.44%
Div Payout % 36.39% 29.81% 22.84% 24.74% 19.37% 42.79% 36.28% -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 147,326 141,825 134,199 125,121 118,874 112,876 110,677 4.87%
NOSH 130,782 130,666 130,734 130,430 48,973 49,027 48,933 17.78%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 5.06% 7.66% 9.40% 7.42% 8.09% 4.62% 4.99% -
ROE 5.99% 7.73% 8.50% 6.32% 6.39% 3.05% 3.05% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 133.41 109.51 92.89 81.76 191.76 151.93 138.01 -0.56%
EPS 6.75 8.39 8.73 6.07 15.51 7.01 6.89 -0.34%
DPS 2.50 2.50 2.00 1.50 3.00 3.00 2.50 0.00%
NAPS 1.1265 1.0854 1.0265 0.9593 2.4273 2.3023 2.2618 -10.95%
Adjusted Per Share Value based on latest NOSH - 130,430
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 54.64 44.81 38.03 33.40 29.41 23.33 21.15 17.12%
EPS 2.76 3.43 3.57 2.48 2.38 1.08 1.06 17.27%
DPS 1.01 1.02 0.82 0.61 0.46 0.46 0.38 17.67%
NAPS 0.4614 0.4442 0.4203 0.3918 0.3723 0.3535 0.3466 4.87%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.82 0.90 0.55 0.53 0.44 0.52 0.44 -
P/RPS 0.61 0.82 0.59 0.65 0.23 0.34 0.32 11.34%
P/EPS 12.15 10.72 6.30 8.74 2.84 7.42 6.39 11.29%
EY 8.23 9.33 15.87 11.44 35.26 13.49 15.66 -10.15%
DY 3.05 2.78 3.64 2.83 6.82 5.77 5.68 -9.83%
P/NAPS 0.73 0.83 0.54 0.55 0.18 0.23 0.19 25.12%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 30/04/12 25/04/11 20/04/10 28/04/09 24/04/08 27/04/07 25/04/06 -
Price 0.81 0.80 0.74 0.46 0.55 0.46 0.45 -
P/RPS 0.61 0.73 0.80 0.56 0.29 0.30 0.33 10.77%
P/EPS 12.00 9.53 8.48 7.58 3.55 6.56 6.53 10.66%
EY 8.33 10.49 11.80 13.19 28.21 15.24 15.31 -9.63%
DY 3.09 3.13 2.70 3.26 5.45 6.52 5.56 -9.31%
P/NAPS 0.72 0.74 0.72 0.48 0.23 0.20 0.20 23.77%

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