[SPRITZER] YoY TTM Result on 28-Feb-2011 [#3]

Stock

[SPRITZER] SPRITZER BHD

Announcement Date

25-Apr-2011

Admission Sponsor

Sponsor

Financial Year

31-May-2011

Quarter

28-Feb-2011 [#3]

Profit Trend

QoQ- -8.71%

YoY- -3.89%

Quarter Report

SPRITZER's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
TTM Result
Revenue	220,988	198,124	174,480	143,087	121,435	106,643	93,912	15.32%
YoY %	11.54%	13.55%	21.94%	17.83%	13.87%	13.56%	-	-
Horiz. %	235.31%	210.97%	185.79%	152.36%	129.31%	113.56%	100.00%	-
PBT	25,387	19,629	11,861	12,963	12,405	8,926	8,009	21.19%
YoY %	29.33%	65.49%	-8.50%	4.50%	38.98%	11.45%	-	-
Horiz. %	316.98%	245.09%	148.10%	161.86%	154.89%	111.45%	100.00%	-
Tax	-4,709	-4,326	-3,034	-1,996	-994	-1,015	-411	50.11%
YoY %	-8.85%	-42.58%	-52.00%	-100.80%	2.07%	-146.96%	-	-
Horiz. %	1,145.74%	1,052.55%	738.20%	485.64%	241.85%	246.96%	100.00%	-
NP	20,678	15,303	8,827	10,967	11,411	7,911	7,598	18.15%
YoY %	35.12%	73.37%	-19.51%	-3.89%	44.24%	4.12%	-	-
Horiz. %	272.15%	201.41%	116.18%	144.34%	150.18%	104.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,678	15,303	8,827	10,967	11,411	7,911	7,598	18.15%
YoY %	35.12%	73.37%	-19.51%	-3.89%	44.24%	4.12%	-	-
Horiz. %	272.15%	201.41%	116.18%	144.34%	150.18%	104.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.55%	22.04%	25.58%	15.40%	8.01%	11.37%	5.13%	-
YoY %	-15.83%	-13.84%	66.10%	92.26%	-29.55%	121.64%	-	-
Horiz. %	361.60%	429.63%	498.64%	300.19%	156.14%	221.64%	100.00%	-
Total Cost	200,310	182,821	165,653	132,120	110,024	98,732	86,314	15.05%
YoY %	9.57%	10.36%	25.38%	20.08%	11.44%	14.39%	-	-
Horiz. %	232.07%	211.81%	191.92%	153.07%	127.47%	114.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	177,293	159,845	147,326	141,825	134,199	125,121	118,874	6.88%
YoY %	10.92%	8.50%	3.88%	5.68%	7.26%	5.26%	-	-
Horiz. %	149.14%	134.47%	123.93%	119.31%	112.89%	105.26%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Dividend
Div	5,250	3,927	3,212	3,268	2,606	1,957	1,471	23.60%
YoY %	33.69%	22.26%	-1.71%	25.40%	33.16%	33.04%	-	-
Horiz. %	356.90%	266.96%	218.35%	222.16%	177.16%	133.04%	100.00%	-
Div Payout %	25.39%	25.66%	36.39%	29.81%	22.84%	24.74%	19.37%	-
YoY %	-1.05%	-29.49%	22.07%	30.52%	-7.68%	27.72%	-	-
Horiz. %	131.08%	132.47%	187.87%	153.90%	117.91%	127.72%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Equity
Net Worth	177,293	159,845	147,326	141,825	134,199	125,121	118,874	6.88%
YoY %	10.92%	8.50%	3.88%	5.68%	7.26%	5.26%	-	-
Horiz. %	149.14%	134.47%	123.93%	119.31%	112.89%	105.26%	100.00%	-
NOSH	132,813	131,020	130,782	130,666	130,734	130,430	48,973	18.08%
YoY %	1.37%	0.18%	0.09%	-0.05%	0.23%	166.33%	-	-
Horiz. %	271.20%	267.54%	267.05%	266.81%	266.95%	266.33%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Ratio Analysis
NP Margin	9.36%	7.72%	5.06%	7.66%	9.40%	7.42%	8.09%	-
YoY %	21.24%	52.57%	-33.94%	-18.51%	26.68%	-8.28%	-	-
Horiz. %	115.70%	95.43%	62.55%	94.68%	116.19%	91.72%	100.00%	-
ROE	11.66%	9.57%	5.99%	7.73%	8.50%	6.32%	6.39%	-
YoY %	21.84%	59.77%	-22.51%	-9.06%	34.49%	-1.10%	-	-
Horiz. %	182.47%	149.77%	93.74%	120.97%	133.02%	98.90%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Per Share
RPS	166.39	151.22	133.41	109.51	92.89	81.76	191.76	-2.33%
YoY %	10.03%	13.35%	21.82%	17.89%	13.61%	-57.36%	-	-
Horiz. %	86.77%	78.86%	69.57%	57.11%	48.44%	42.64%	100.00%	-
EPS	15.57	11.68	6.75	8.39	8.73	6.07	15.51	0.06%
YoY %	33.30%	73.04%	-19.55%	-3.89%	43.82%	-60.86%	-	-
Horiz. %	100.39%	75.31%	43.52%	54.09%	56.29%	39.14%	100.00%	-
DPS	4.00	3.00	2.50	2.50	2.00	1.50	3.00	4.90%
YoY %	33.33%	20.00%	0.00%	25.00%	33.33%	-50.00%	-	-
Horiz. %	133.33%	100.00%	83.33%	83.33%	66.67%	50.00%	100.00%	-
NAPS	1.3349	1.22	1.1265	1.0854	1.0265	0.9593	2.4273	-9.48%
YoY %	9.42%	8.30%	3.79%	5.74%	7.01%	-60.48%	-	-
Horiz. %	55.00%	50.26%	46.41%	44.72%	42.29%	39.52%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Adjusted Per Share Value based on latest NOSH - 130,666
RPS	69.32	62.15	54.73	44.88	38.09	33.45	29.46	15.32%
YoY %	11.54%	13.56%	21.95%	17.83%	13.87%	13.54%	-	-
Horiz. %	235.30%	210.96%	185.78%	152.34%	129.29%	113.54%	100.00%	-
EPS	6.49	4.80	2.77	3.44	3.58	2.48	2.38	18.18%
YoY %	35.21%	73.29%	-19.48%	-3.91%	44.35%	4.20%	-	-
Horiz. %	272.69%	201.68%	116.39%	144.54%	150.42%	104.20%	100.00%	-
DPS	1.65	1.23	1.01	1.03	0.82	0.61	0.46	23.71%
YoY %	34.15%	21.78%	-1.94%	25.61%	34.43%	32.61%	-	-
Horiz. %	358.70%	267.39%	219.57%	223.91%	178.26%	132.61%	100.00%	-
NAPS	0.5561	0.5014	0.4621	0.4449	0.4209	0.3925	0.3729	6.88%
YoY %	10.91%	8.50%	3.87%	5.70%	7.24%	5.26%	-	-
Horiz. %	149.13%	134.46%	123.92%	119.31%	112.87%	105.26%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/14	28/02/13	29/02/12	28/02/11	25/02/10	27/02/09	29/02/08	-
Price	1.73	1.03	0.82	0.90	0.55	0.53	0.44	-
P/RPS	1.04	0.68	0.61	0.82	0.59	0.65	0.23	28.57%
YoY %	52.94%	11.48%	-25.61%	38.98%	-9.23%	182.61%	-	-
Horiz. %	452.17%	295.65%	265.22%	356.52%	256.52%	282.61%	100.00%	-
P/EPS	11.11	8.82	12.15	10.72	6.30	8.74	2.84	25.51%
YoY %	25.96%	-27.41%	13.34%	70.16%	-27.92%	207.75%	-	-
Horiz. %	391.20%	310.56%	427.82%	377.46%	221.83%	307.75%	100.00%	-
EY	9.00	11.34	8.23	9.33	15.87	11.44	35.26	-20.34%
YoY %	-20.63%	37.79%	-11.79%	-41.21%	38.72%	-67.56%	-	-
Horiz. %	25.52%	32.16%	23.34%	26.46%	45.01%	32.44%	100.00%	-
DY	2.31	2.91	3.05	2.78	3.64	2.83	6.82	-16.50%
YoY %	-20.62%	-4.59%	9.71%	-23.63%	28.62%	-58.50%	-	-
Horiz. %	33.87%	42.67%	44.72%	40.76%	53.37%	41.50%	100.00%	-
P/NAPS	1.30	0.84	0.73	0.83	0.54	0.55	0.18	39.01%
YoY %	54.76%	15.07%	-12.05%	53.70%	-1.82%	205.56%	-	-
Horiz. %	722.22%	466.67%	405.56%	461.11%	300.00%	305.56%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Price Multiplier on Announcement Date
Date	29/04/14	23/04/13	30/04/12	25/04/11	20/04/10	28/04/09	24/04/08	-
Price	1.92	1.16	0.81	0.80	0.74	0.46	0.55	-
P/RPS	1.15	0.77	0.61	0.73	0.80	0.56	0.29	25.79%
YoY %	49.35%	26.23%	-16.44%	-8.75%	42.86%	93.10%	-	-
Horiz. %	396.55%	265.52%	210.34%	251.72%	275.86%	193.10%	100.00%	-
P/EPS	12.33	9.93	12.00	9.53	8.48	7.58	3.55	23.04%
YoY %	24.17%	-17.25%	25.92%	12.38%	11.87%	113.52%	-	-
Horiz. %	347.32%	279.72%	338.03%	268.45%	238.87%	213.52%	100.00%	-
EY	8.11	10.07	8.33	10.49	11.80	13.19	28.21	-18.75%
YoY %	-19.46%	20.89%	-20.59%	-11.10%	-10.54%	-53.24%	-	-
Horiz. %	28.75%	35.70%	29.53%	37.19%	41.83%	46.76%	100.00%	-
DY	2.08	2.59	3.09	3.13	2.70	3.26	5.45	-14.82%
YoY %	-19.69%	-16.18%	-1.28%	15.93%	-17.18%	-40.18%	-	-
Horiz. %	38.17%	47.52%	56.70%	57.43%	49.54%	59.82%	100.00%	-
P/NAPS	1.44	0.95	0.72	0.74	0.72	0.48	0.23	35.74%
YoY %	51.58%	31.94%	-2.70%	2.78%	50.00%	108.70%	-	-
Horiz. %	626.09%	413.04%	313.04%	321.74%	313.04%	208.70%	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