[SPRITZER] YoY TTM Result on 29-Feb-2012 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 20.79%
YoY- -19.51%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 250,191 220,988 198,124 174,480 143,087 121,435 106,643 15.26%
PBT 30,442 25,387 19,629 11,861 12,963 12,405 8,926 22.67%
Tax -8,081 -4,709 -4,326 -3,034 -1,996 -994 -1,015 41.28%
NP 22,361 20,678 15,303 8,827 10,967 11,411 7,911 18.89%
-
NP to SH 22,361 20,678 15,303 8,827 10,967 11,411 7,911 18.89%
-
Tax Rate 26.55% 18.55% 22.04% 25.58% 15.40% 8.01% 11.37% -
Total Cost 227,830 200,310 182,821 165,653 132,120 110,024 98,732 14.94%
-
Net Worth 202,678 177,293 159,845 147,326 141,825 134,199 125,121 8.36%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 5,318 5,250 3,927 3,212 3,268 2,606 1,957 18.12%
Div Payout % 23.78% 25.39% 25.66% 36.39% 29.81% 22.84% 24.74% -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 202,678 177,293 159,845 147,326 141,825 134,199 125,121 8.36%
NOSH 139,020 132,813 131,020 130,782 130,666 130,734 130,430 1.06%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 8.94% 9.36% 7.72% 5.06% 7.66% 9.40% 7.42% -
ROE 11.03% 11.66% 9.57% 5.99% 7.73% 8.50% 6.32% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 179.97 166.39 151.22 133.41 109.51 92.89 81.76 14.04%
EPS 16.08 15.57 11.68 6.75 8.39 8.73 6.07 17.62%
DPS 3.83 4.00 3.00 2.50 2.50 2.00 1.50 16.90%
NAPS 1.4579 1.3349 1.22 1.1265 1.0854 1.0265 0.9593 7.22%
Adjusted Per Share Value based on latest NOSH - 130,782
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 78.35 69.21 62.05 54.64 44.81 38.03 33.40 15.26%
EPS 7.00 6.48 4.79 2.76 3.43 3.57 2.48 18.87%
DPS 1.67 1.64 1.23 1.01 1.02 0.82 0.61 18.26%
NAPS 0.6347 0.5552 0.5006 0.4614 0.4442 0.4203 0.3918 8.36%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 2.13 1.73 1.03 0.82 0.90 0.55 0.53 -
P/RPS 1.18 1.04 0.68 0.61 0.82 0.59 0.65 10.44%
P/EPS 13.24 11.11 8.82 12.15 10.72 6.30 8.74 7.16%
EY 7.55 9.00 11.34 8.23 9.33 15.87 11.44 -6.68%
DY 1.80 2.31 2.91 3.05 2.78 3.64 2.83 -7.26%
P/NAPS 1.46 1.30 0.84 0.73 0.83 0.54 0.55 17.66%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 28/04/15 29/04/14 23/04/13 30/04/12 25/04/11 20/04/10 28/04/09 -
Price 2.05 1.92 1.16 0.81 0.80 0.74 0.46 -
P/RPS 1.14 1.15 0.77 0.61 0.73 0.80 0.56 12.57%
P/EPS 12.75 12.33 9.93 12.00 9.53 8.48 7.58 9.04%
EY 7.85 8.11 10.07 8.33 10.49 11.80 13.19 -8.28%
DY 1.87 2.08 2.59 3.09 3.13 2.70 3.26 -8.84%
P/NAPS 1.41 1.44 0.95 0.72 0.74 0.72 0.48 19.66%

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