[SPRITZER] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -18.06%
YoY- 0.54%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 461,399 384,954 312,312 331,710 371,384 328,871 258,517 10.13%
PBT 51,799 36,119 33,251 35,403 35,657 39,430 23,793 13.83%
Tax -9,797 -7,753 1,750 -8,924 -9,321 -10,633 -7,817 3.83%
NP 42,002 28,366 35,001 26,479 26,336 28,797 15,976 17.47%
-
NP to SH 42,002 28,366 35,001 26,479 26,336 28,797 15,976 17.47%
-
Tax Rate 18.91% 21.47% -5.26% 25.21% 26.14% 26.97% 32.85% -
Total Cost 419,397 356,588 277,311 305,231 345,048 300,074 242,541 9.55%
-
Net Worth 493,679 470,542 447,045 427,517 397,387 378,406 297,226 8.82%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 13,080 9,448 9,448 9,448 7,348 10,167 6,278 13.00%
Div Payout % 31.14% 33.31% 27.00% 35.68% 27.90% 35.31% 39.30% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 493,679 470,542 447,045 427,517 397,387 378,406 297,226 8.82%
NOSH 319,314 209,992 209,992 209,992 209,992 209,992 182,526 9.76%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 9.10% 7.37% 11.21% 7.98% 7.09% 8.76% 6.18% -
ROE 8.51% 6.03% 7.83% 6.19% 6.63% 7.61% 5.38% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 146.51 183.35 148.74 157.98 176.88 156.63 141.63 0.56%
EPS 13.34 13.51 16.67 12.61 12.54 13.71 8.75 7.27%
DPS 4.15 4.50 4.50 4.50 3.50 4.84 3.44 3.17%
NAPS 1.5676 2.2412 2.1291 2.0361 1.8926 1.8022 1.6284 -0.63%
Adjusted Per Share Value based on latest NOSH - 209,992
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 144.50 120.56 97.81 103.88 116.31 102.99 80.96 10.13%
EPS 13.15 8.88 10.96 8.29 8.25 9.02 5.00 17.47%
DPS 4.10 2.96 2.96 2.96 2.30 3.18 1.97 12.98%
NAPS 1.5461 1.4736 1.40 1.3389 1.2445 1.1851 0.9308 8.82%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.50 1.91 2.09 2.05 2.26 2.31 2.45 -
P/RPS 1.02 1.04 1.41 1.30 1.28 1.47 1.73 -8.42%
P/EPS 11.25 14.14 12.54 16.26 18.02 16.84 27.99 -14.08%
EY 8.89 7.07 7.98 6.15 5.55 5.94 3.57 16.41%
DY 2.77 2.36 2.15 2.20 1.55 2.10 1.40 12.03%
P/NAPS 0.96 0.85 0.98 1.01 1.19 1.28 1.50 -7.16%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 29/08/22 25/08/21 26/08/20 27/08/19 28/08/18 23/08/17 -
Price 1.53 2.03 2.03 1.97 2.30 2.33 2.23 -
P/RPS 1.04 1.11 1.36 1.25 1.30 1.49 1.57 -6.63%
P/EPS 11.47 15.03 12.18 15.62 18.34 16.99 25.48 -12.45%
EY 8.72 6.66 8.21 6.40 5.45 5.89 3.92 14.24%
DY 2.71 2.22 2.22 2.28 1.52 2.08 1.54 9.87%
P/NAPS 0.98 0.91 0.95 0.97 1.22 1.29 1.37 -5.42%

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