[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

SPRITZER's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
TTM Result
Revenue	70,303	250,191	220,988	198,124	174,480	143,087	121,435	-8.69%
YoY %	-71.90%	13.21%	11.54%	13.55%	21.94%	17.83%	-	-
Horiz. %	57.89%	206.03%	181.98%	163.15%	143.68%	117.83%	100.00%	-
PBT	7,348	30,442	25,387	19,629	11,861	12,963	12,405	-8.35%
YoY %	-75.86%	19.91%	29.33%	65.49%	-8.50%	4.50%	-	-
Horiz. %	59.23%	245.40%	204.65%	158.23%	95.61%	104.50%	100.00%	-
Tax	-1,158	-8,081	-4,709	-4,326	-3,034	-1,996	-994	2.57%
YoY %	85.67%	-71.61%	-8.85%	-42.58%	-52.00%	-100.80%	-	-
Horiz. %	116.50%	812.98%	473.74%	435.21%	305.23%	200.80%	100.00%	-
NP	6,190	22,361	20,678	15,303	8,827	10,967	11,411	-9.68%
YoY %	-72.32%	8.14%	35.12%	73.37%	-19.51%	-3.89%	-	-
Horiz. %	54.25%	195.96%	181.21%	134.11%	77.36%	96.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,190	22,361	20,678	15,303	8,827	10,967	11,411	-9.68%
YoY %	-72.32%	8.14%	35.12%	73.37%	-19.51%	-3.89%	-	-
Horiz. %	54.25%	195.96%	181.21%	134.11%	77.36%	96.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.76%	26.55%	18.55%	22.04%	25.58%	15.40%	8.01%	-
YoY %	-40.64%	43.13%	-15.83%	-13.84%	66.10%	92.26%	-	-
Horiz. %	196.75%	331.46%	231.59%	275.16%	319.35%	192.26%	100.00%	-
Total Cost	64,113	227,830	200,310	182,821	165,653	132,120	110,024	-8.60%
YoY %	-71.86%	13.74%	9.57%	10.36%	25.38%	20.08%	-	-
Horiz. %	58.27%	207.07%	182.06%	166.16%	150.56%	120.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	235,028	202,678	177,293	159,845	147,326	141,825	134,199	9.78%
YoY %	15.96%	14.32%	10.92%	8.50%	3.88%	5.68%	-	-
Horiz. %	175.13%	151.03%	132.11%	119.11%	109.78%	105.68%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Dividend
Div	-	5,318	5,250	3,927	3,212	3,268	2,606	-
YoY %	-	1.30%	33.69%	22.26%	-1.71%	25.40%	-	-
Horiz. %	-	204.07%	201.46%	150.69%	123.25%	125.40%	100.00%	-
Div Payout %	-	23.78%	25.39%	25.66%	36.39%	29.81%	22.84%	-
YoY %	-	-6.34%	-1.05%	-29.49%	22.07%	30.52%	-	-
Horiz. %	-	104.12%	111.16%	112.35%	159.33%	130.52%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Equity
Net Worth	235,028	202,678	177,293	159,845	147,326	141,825	134,199	9.78%
YoY %	15.96%	14.32%	10.92%	8.50%	3.88%	5.68%	-	-
Horiz. %	175.13%	151.03%	132.11%	119.11%	109.78%	105.68%	100.00%	-
NOSH	147,030	139,020	132,813	131,020	130,782	130,666	130,734	1.97%
YoY %	5.76%	4.67%	1.37%	0.18%	0.09%	-0.05%	-	-
Horiz. %	112.47%	106.34%	101.59%	100.22%	100.04%	99.95%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Ratio Analysis
NP Margin	8.80%	8.94%	9.36%	7.72%	5.06%	7.66%	9.40%	-
YoY %	-1.57%	-4.49%	21.24%	52.57%	-33.94%	-18.51%	-	-
Horiz. %	93.62%	95.11%	99.57%	82.13%	53.83%	81.49%	100.00%	-
ROE	2.63%	11.03%	11.66%	9.57%	5.99%	7.73%	8.50%	-
YoY %	-76.16%	-5.40%	21.84%	59.77%	-22.51%	-9.06%	-	-
Horiz. %	30.94%	129.76%	137.18%	112.59%	70.47%	90.94%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Per Share
RPS	47.82	179.97	166.39	151.22	133.41	109.51	92.89	-10.46%
YoY %	-73.43%	8.16%	10.03%	13.35%	21.82%	17.89%	-	-
Horiz. %	51.48%	193.75%	179.13%	162.79%	143.62%	117.89%	100.00%	-
EPS	4.21	16.08	15.57	11.68	6.75	8.39	8.73	-11.43%
YoY %	-73.82%	3.28%	33.30%	73.04%	-19.55%	-3.89%	-	-
Horiz. %	48.22%	184.19%	178.35%	133.79%	77.32%	96.11%	100.00%	-
DPS	0.00	3.83	4.00	3.00	2.50	2.50	2.00	-
YoY %	0.00%	-4.25%	33.33%	20.00%	0.00%	25.00%	-	-
Horiz. %	0.00%	191.50%	200.00%	150.00%	125.00%	125.00%	100.00%	-
NAPS	1.5985	1.4579	1.3349	1.22	1.1265	1.0854	1.0265	7.65%
YoY %	9.64%	9.21%	9.42%	8.30%	3.79%	5.74%	-	-
Horiz. %	155.72%	142.03%	130.04%	118.85%	109.74%	105.74%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Adjusted Per Share Value based on latest NOSH - 131,020
RPS	22.02	78.35	69.21	62.05	54.64	44.81	38.03	-8.69%
YoY %	-71.90%	13.21%	11.54%	13.56%	21.94%	17.83%	-	-
Horiz. %	57.90%	206.02%	181.99%	163.16%	143.68%	117.83%	100.00%	-
EPS	1.94	7.00	6.48	4.79	2.76	3.43	3.57	-9.65%
YoY %	-72.29%	8.02%	35.28%	73.55%	-19.53%	-3.92%	-	-
Horiz. %	54.34%	196.08%	181.51%	134.17%	77.31%	96.08%	100.00%	-
DPS	0.00	1.67	1.64	1.23	1.01	1.02	0.82	-
YoY %	0.00%	1.83%	33.33%	21.78%	-0.98%	24.39%	-	-
Horiz. %	0.00%	203.66%	200.00%	150.00%	123.17%	124.39%	100.00%	-
NAPS	0.736	0.6347	0.5552	0.5006	0.4614	0.4442	0.4203	9.77%
YoY %	15.96%	14.32%	10.91%	8.50%	3.87%	5.69%	-	-
Horiz. %	175.11%	151.01%	132.10%	119.11%	109.78%	105.69%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	327.12%	13.46%	52.94%	11.48%	-25.61%	38.98%	-	-
Horiz. %	854.24%	200.00%	176.27%	115.25%	103.39%	138.98%	100.00%	-
P/EPS	57.24	13.24	11.11	8.82	12.15	10.72	6.30	44.40%
YoY %	332.33%	19.17%	25.96%	-27.41%	13.34%	70.16%	-	-
Horiz. %	908.57%	210.16%	176.35%	140.00%	192.86%	170.16%	100.00%	-
EY	1.75	7.55	9.00	11.34	8.23	9.33	15.87	-30.72%
YoY %	-76.82%	-16.11%	-20.63%	37.79%	-11.79%	-41.21%	-	-
Horiz. %	11.03%	47.57%	56.71%	71.46%	51.86%	58.79%	100.00%	-
DY	0.00	1.80	2.31	2.91	3.05	2.78	3.64	-
YoY %	0.00%	-22.08%	-20.62%	-4.59%	9.71%	-23.63%	-	-
Horiz. %	0.00%	49.45%	63.46%	79.95%	83.79%	76.37%	100.00%	-
P/NAPS	1.51	1.46	1.30	0.84	0.73	0.83	0.54	18.67%
YoY %	3.42%	12.31%	54.76%	15.07%	-12.05%	53.70%	-	-
Horiz. %	279.63%	270.37%	240.74%	155.56%	135.19%	153.70%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	373.68%	-0.87%	49.35%	26.23%	-16.44%	-8.75%	-	-
Horiz. %	675.00%	142.50%	143.75%	96.25%	76.25%	91.25%	100.00%	-
P/EPS	61.28	12.75	12.33	9.93	12.00	9.53	8.48	39.00%
YoY %	380.63%	3.41%	24.17%	-17.25%	25.92%	12.38%	-	-
Horiz. %	722.64%	150.35%	145.40%	117.10%	141.51%	112.38%	100.00%	-
EY	1.63	7.85	8.11	10.07	8.33	10.49	11.80	-28.08%
YoY %	-79.24%	-3.21%	-19.46%	20.89%	-20.59%	-11.10%	-	-
Horiz. %	13.81%	66.53%	68.73%	85.34%	70.59%	88.90%	100.00%	-
DY	0.00	1.87	2.08	2.59	3.09	3.13	2.70	-
YoY %	0.00%	-10.10%	-19.69%	-16.18%	-1.28%	15.93%	-	-
Horiz. %	0.00%	69.26%	77.04%	95.93%	114.44%	115.93%	100.00%	-
P/NAPS	1.61	1.41	1.44	0.95	0.72	0.74	0.72	14.33%
YoY %	14.18%	-2.08%	51.58%	31.94%	-2.70%	2.78%	-	-
Horiz. %	223.61%	195.83%	200.00%	131.94%	100.00%	102.78%	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