[SPRITZER] YoY TTM Result on 28-Feb-2013 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 9.52%
YoY- 73.37%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 70,303 250,191 220,988 198,124 174,480 143,087 121,435 -8.69%
PBT 7,348 30,442 25,387 19,629 11,861 12,963 12,405 -8.35%
Tax -1,158 -8,081 -4,709 -4,326 -3,034 -1,996 -994 2.57%
NP 6,190 22,361 20,678 15,303 8,827 10,967 11,411 -9.68%
-
NP to SH 6,190 22,361 20,678 15,303 8,827 10,967 11,411 -9.68%
-
Tax Rate 15.76% 26.55% 18.55% 22.04% 25.58% 15.40% 8.01% -
Total Cost 64,113 227,830 200,310 182,821 165,653 132,120 110,024 -8.60%
-
Net Worth 235,028 202,678 177,293 159,845 147,326 141,825 134,199 9.78%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - 5,318 5,250 3,927 3,212 3,268 2,606 -
Div Payout % - 23.78% 25.39% 25.66% 36.39% 29.81% 22.84% -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 235,028 202,678 177,293 159,845 147,326 141,825 134,199 9.78%
NOSH 147,030 139,020 132,813 131,020 130,782 130,666 130,734 1.97%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 8.80% 8.94% 9.36% 7.72% 5.06% 7.66% 9.40% -
ROE 2.63% 11.03% 11.66% 9.57% 5.99% 7.73% 8.50% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 47.82 179.97 166.39 151.22 133.41 109.51 92.89 -10.46%
EPS 4.21 16.08 15.57 11.68 6.75 8.39 8.73 -11.43%
DPS 0.00 3.83 4.00 3.00 2.50 2.50 2.00 -
NAPS 1.5985 1.4579 1.3349 1.22 1.1265 1.0854 1.0265 7.65%
Adjusted Per Share Value based on latest NOSH - 131,020
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 22.02 78.35 69.21 62.05 54.64 44.81 38.03 -8.69%
EPS 1.94 7.00 6.48 4.79 2.76 3.43 3.57 -9.65%
DPS 0.00 1.67 1.64 1.23 1.01 1.02 0.82 -
NAPS 0.736 0.6347 0.5552 0.5006 0.4614 0.4442 0.4203 9.77%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 2.41 2.13 1.73 1.03 0.82 0.90 0.55 -
P/RPS 5.04 1.18 1.04 0.68 0.61 0.82 0.59 42.92%
P/EPS 57.24 13.24 11.11 8.82 12.15 10.72 6.30 44.40%
EY 1.75 7.55 9.00 11.34 8.23 9.33 15.87 -30.72%
DY 0.00 1.80 2.31 2.91 3.05 2.78 3.64 -
P/NAPS 1.51 1.46 1.30 0.84 0.73 0.83 0.54 18.67%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 28/04/16 28/04/15 29/04/14 23/04/13 30/04/12 25/04/11 20/04/10 -
Price 2.58 2.05 1.92 1.16 0.81 0.80 0.74 -
P/RPS 5.40 1.14 1.15 0.77 0.61 0.73 0.80 37.43%
P/EPS 61.28 12.75 12.33 9.93 12.00 9.53 8.48 39.00%
EY 1.63 7.85 8.11 10.07 8.33 10.49 11.80 -28.08%
DY 0.00 1.87 2.08 2.59 3.09 3.13 2.70 -
P/NAPS 1.61 1.41 1.44 0.95 0.72 0.74 0.72 14.33%

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