[SPRITZER] YoY TTM Result on 30-Nov-2008 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- -3.49%
YoY- 43.54%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 163,350 141,490 116,739 106,332 85,266 72,936 68,150 15.67%
PBT 10,415 13,388 11,680 8,623 6,068 4,833 3,721 18.70%
Tax -3,107 -1,374 -1,046 -704 -551 -1,014 -692 28.42%
NP 7,308 12,014 10,634 7,919 5,517 3,819 3,029 15.80%
-
NP to SH 7,308 12,014 10,634 7,919 5,517 3,819 3,029 15.80%
-
Tax Rate 29.83% 10.26% 8.96% 8.16% 9.08% 20.98% 18.60% -
Total Cost 156,042 129,476 106,105 98,413 79,749 69,117 65,121 15.67%
-
Net Worth 147,045 142,332 133,580 125,158 117,891 113,939 111,482 4.72%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div 3,212 3,268 2,606 1,957 1,471 2,694 1,466 13.95%
Div Payout % 43.96% 27.21% 24.51% 24.71% 26.67% 70.56% 48.41% -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 147,045 142,332 133,580 125,158 117,891 113,939 111,482 4.72%
NOSH 130,823 130,580 130,705 49,074 48,966 49,012 49,072 17.74%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 4.47% 8.49% 9.11% 7.45% 6.47% 5.24% 4.44% -
ROE 4.97% 8.44% 7.96% 6.33% 4.68% 3.35% 2.72% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 124.86 108.35 89.31 216.68 174.13 148.81 138.88 -1.75%
EPS 5.59 9.20 8.14 16.14 11.27 7.79 6.17 -1.63%
DPS 2.50 2.50 2.00 4.00 3.00 5.50 3.00 -2.99%
NAPS 1.124 1.09 1.022 2.5504 2.4076 2.3247 2.2718 -11.06%
Adjusted Per Share Value based on latest NOSH - 49,074
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 51.16 44.31 36.56 33.30 26.70 22.84 21.34 15.68%
EPS 2.29 3.76 3.33 2.48 1.73 1.20 0.95 15.78%
DPS 1.01 1.02 0.82 0.61 0.46 0.84 0.46 13.99%
NAPS 0.4605 0.4457 0.4183 0.392 0.3692 0.3568 0.3491 4.72%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.78 0.76 0.56 0.54 0.47 0.47 0.46 -
P/RPS 0.62 0.70 0.63 0.25 0.27 0.32 0.33 11.07%
P/EPS 13.96 8.26 6.88 3.35 4.17 6.03 7.45 11.02%
EY 7.16 12.11 14.53 29.88 23.97 16.58 13.42 -9.93%
DY 3.21 3.29 3.57 7.41 6.38 11.70 6.52 -11.13%
P/NAPS 0.69 0.70 0.55 0.21 0.20 0.20 0.20 22.91%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/01/12 27/01/11 28/01/10 22/01/09 30/01/08 25/01/07 25/01/06 -
Price 0.82 0.88 0.54 0.48 0.51 0.45 0.43 -
P/RPS 0.66 0.81 0.60 0.22 0.29 0.30 0.31 13.41%
P/EPS 14.68 9.56 6.64 2.97 4.53 5.78 6.97 13.21%
EY 6.81 10.46 15.07 33.62 22.09 17.32 14.35 -11.67%
DY 3.05 2.84 3.70 8.33 5.88 12.22 6.98 -12.88%
P/NAPS 0.73 0.81 0.53 0.19 0.21 0.19 0.19 25.13%

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