[SPRITZER] YoY TTM Result on 30-Nov-2009 [#2]

Stock

[SPRITZER] SPRITZER BHD

Announcement Date

28-Jan-2010

Admission Sponsor

Sponsor

Financial Year

31-May-2010

Quarter

30-Nov-2009 [#2]

Profit Trend

QoQ- 20.72%

YoY- 34.28%

Quarter Report

SPRITZER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
TTM Result
Revenue	186,219	163,350	141,490	116,739	106,332	85,266	72,936	16.89%
YoY %	14.00%	15.45%	21.20%	9.79%	24.71%	16.91%	-	-
Horiz. %	255.32%	223.96%	193.99%	160.06%	145.79%	116.91%	100.00%	-
PBT	18,435	10,415	13,388	11,680	8,623	6,068	4,833	24.97%
YoY %	77.00%	-22.21%	14.62%	35.45%	42.11%	25.55%	-	-
Horiz. %	381.44%	215.50%	277.01%	241.67%	178.42%	125.55%	100.00%	-
Tax	-4,462	-3,107	-1,374	-1,046	-704	-551	-1,014	27.98%
YoY %	-43.61%	-126.13%	-31.36%	-48.58%	-27.77%	45.66%	-	-
Horiz. %	440.04%	306.41%	135.50%	103.16%	69.43%	54.34%	100.00%	-
NP	13,973	7,308	12,014	10,634	7,919	5,517	3,819	24.10%
YoY %	91.20%	-39.17%	12.98%	34.28%	43.54%	44.46%	-	-
Horiz. %	365.88%	191.36%	314.58%	278.45%	207.36%	144.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,973	7,308	12,014	10,634	7,919	5,517	3,819	24.10%
YoY %	91.20%	-39.17%	12.98%	34.28%	43.54%	44.46%	-	-
Horiz. %	365.88%	191.36%	314.58%	278.45%	207.36%	144.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.20%	29.83%	10.26%	8.96%	8.16%	9.08%	20.98%	-
YoY %	-18.87%	190.74%	14.51%	9.80%	-10.13%	-56.72%	-	-
Horiz. %	115.35%	142.18%	48.90%	42.71%	38.89%	43.28%	100.00%	-
Total Cost	172,246	156,042	129,476	106,105	98,413	79,749	69,117	16.42%
YoY %	10.38%	20.52%	22.03%	7.82%	23.40%	15.38%	-	-
Horiz. %	249.21%	225.77%	187.33%	153.52%	142.39%	115.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	157,946	147,045	142,332	133,580	125,158	117,891	113,939	5.58%
YoY %	7.41%	3.31%	6.55%	6.73%	6.16%	3.47%	-	-
Horiz. %	138.62%	129.06%	124.92%	117.24%	109.85%	103.47%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Dividend
Div	3,927	3,212	3,268	2,606	1,957	1,471	2,694	6.47%
YoY %	22.26%	-1.71%	25.40%	33.16%	33.04%	-45.40%	-	-
Horiz. %	145.77%	119.23%	121.31%	96.73%	72.64%	54.60%	100.00%	-
Div Payout %	28.11%	43.96%	27.21%	24.51%	24.71%	26.67%	70.56%	-
YoY %	-36.06%	61.56%	11.02%	-0.81%	-7.35%	-62.20%	-	-
Horiz. %	39.84%	62.30%	38.56%	34.74%	35.02%	37.80%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Equity
Net Worth	157,946	147,045	142,332	133,580	125,158	117,891	113,939	5.58%
YoY %	7.41%	3.31%	6.55%	6.73%	6.16%	3.47%	-	-
Horiz. %	138.62%	129.06%	124.92%	117.24%	109.85%	103.47%	100.00%	-
NOSH	130,534	130,823	130,580	130,705	49,074	48,966	49,012	17.71%
YoY %	-0.22%	0.19%	-0.10%	166.34%	0.22%	-0.09%	-	-
Horiz. %	266.33%	266.92%	266.42%	266.68%	100.13%	99.91%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Ratio Analysis
NP Margin	7.50%	4.47%	8.49%	9.11%	7.45%	6.47%	5.24%	-
YoY %	67.79%	-47.35%	-6.81%	22.28%	15.15%	23.47%	-	-
Horiz. %	143.13%	85.31%	162.02%	173.85%	142.18%	123.47%	100.00%	-
ROE	8.85%	4.97%	8.44%	7.96%	6.33%	4.68%	3.35%	-
YoY %	78.07%	-41.11%	6.03%	25.75%	35.26%	39.70%	-	-
Horiz. %	264.18%	148.36%	251.94%	237.61%	188.96%	139.70%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Per Share
RPS	142.66	124.86	108.35	89.31	216.68	174.13	148.81	-0.70%
YoY %	14.26%	15.24%	21.32%	-58.78%	24.44%	17.01%	-	-
Horiz. %	95.87%	83.91%	72.81%	60.02%	145.61%	117.01%	100.00%	-
EPS	10.70	5.59	9.20	8.14	16.14	11.27	7.79	5.42%
YoY %	91.41%	-39.24%	13.02%	-49.57%	43.21%	44.67%	-	-
Horiz. %	137.36%	71.76%	118.10%	104.49%	207.19%	144.67%	100.00%	-
DPS	3.00	2.50	2.50	2.00	4.00	3.00	5.50	-9.60%
YoY %	20.00%	0.00%	25.00%	-50.00%	33.33%	-45.45%	-	-
Horiz. %	54.55%	45.45%	45.45%	36.36%	72.73%	54.55%	100.00%	-
NAPS	1.21	1.124	1.09	1.022	2.5504	2.4076	2.3247	-10.30%
YoY %	7.65%	3.12%	6.65%	-59.93%	5.93%	3.57%	-	-
Horiz. %	52.05%	48.35%	46.89%	43.96%	109.71%	103.57%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Adjusted Per Share Value based on latest NOSH - 130,705
RPS	58.32	51.16	44.31	36.56	33.30	26.70	22.84	16.89%
YoY %	14.00%	15.46%	21.20%	9.79%	24.72%	16.90%	-	-
Horiz. %	255.34%	223.99%	194.00%	160.07%	145.80%	116.90%	100.00%	-
EPS	4.38	2.29	3.76	3.33	2.48	1.73	1.20	24.05%
YoY %	91.27%	-39.10%	12.91%	34.27%	43.35%	44.17%	-	-
Horiz. %	365.00%	190.83%	313.33%	277.50%	206.67%	144.17%	100.00%	-
DPS	1.23	1.01	1.02	0.82	0.61	0.46	0.84	6.55%
YoY %	21.78%	-0.98%	24.39%	34.43%	32.61%	-45.24%	-	-
Horiz. %	146.43%	120.24%	121.43%	97.62%	72.62%	54.76%	100.00%	-
NAPS	0.4946	0.4605	0.4457	0.4183	0.392	0.3692	0.3568	5.58%
YoY %	7.40%	3.32%	6.55%	6.71%	6.18%	3.48%	-	-
Horiz. %	138.62%	129.06%	124.92%	117.24%	109.87%	103.48%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	-
Price	0.88	0.78	0.76	0.56	0.54	0.47	0.47	-
P/RPS	0.62	0.62	0.70	0.63	0.25	0.27	0.32	11.64%
YoY %	0.00%	-11.43%	11.11%	152.00%	-7.41%	-15.62%	-	-
Horiz. %	193.75%	193.75%	218.75%	196.88%	78.12%	84.38%	100.00%	-
P/EPS	8.22	13.96	8.26	6.88	3.35	4.17	6.03	5.29%
YoY %	-41.12%	69.01%	20.06%	105.37%	-19.66%	-30.85%	-	-
Horiz. %	136.32%	231.51%	136.98%	114.10%	55.56%	69.15%	100.00%	-
EY	12.16	7.16	12.11	14.53	29.88	23.97	16.58	-5.03%
YoY %	69.83%	-40.88%	-16.66%	-51.37%	24.66%	44.57%	-	-
Horiz. %	73.34%	43.18%	73.04%	87.64%	180.22%	144.57%	100.00%	-
DY	3.41	3.21	3.29	3.57	7.41	6.38	11.70	-18.55%
YoY %	6.23%	-2.43%	-7.84%	-51.82%	16.14%	-45.47%	-	-
Horiz. %	29.15%	27.44%	28.12%	30.51%	63.33%	54.53%	100.00%	-
P/NAPS	0.73	0.69	0.70	0.55	0.21	0.20	0.20	24.05%
YoY %	5.80%	-1.43%	27.27%	161.90%	5.00%	0.00%	-	-
Horiz. %	365.00%	345.00%	350.00%	275.00%	105.00%	100.00%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Announcement Date
Date	31/01/13	30/01/12	27/01/11	28/01/10	22/01/09	30/01/08	25/01/07	-
Price	1.00	0.82	0.88	0.54	0.48	0.51	0.45	-
P/RPS	0.70	0.66	0.81	0.60	0.22	0.29	0.30	15.15%
YoY %	6.06%	-18.52%	35.00%	172.73%	-24.14%	-3.33%	-	-
Horiz. %	233.33%	220.00%	270.00%	200.00%	73.33%	96.67%	100.00%	-
P/EPS	9.34	14.68	9.56	6.64	2.97	4.53	5.78	8.31%
YoY %	-36.38%	53.56%	43.98%	123.57%	-34.44%	-21.63%	-	-
Horiz. %	161.59%	253.98%	165.40%	114.88%	51.38%	78.37%	100.00%	-
EY	10.70	6.81	10.46	15.07	33.62	22.09	17.32	-7.70%
YoY %	57.12%	-34.89%	-30.59%	-55.18%	52.20%	27.54%	-	-
Horiz. %	61.78%	39.32%	60.39%	87.01%	194.11%	127.54%	100.00%	-
DY	3.00	3.05	2.84	3.70	8.33	5.88	12.22	-20.85%
YoY %	-1.64%	7.39%	-23.24%	-55.58%	41.67%	-51.88%	-	-
Horiz. %	24.55%	24.96%	23.24%	30.28%	68.17%	48.12%	100.00%	-
P/NAPS	0.83	0.73	0.81	0.53	0.19	0.21	0.19	27.82%
YoY %	13.70%	-9.88%	52.83%	178.95%	-9.52%	10.53%	-	-
Horiz. %	436.84%	384.21%	426.32%	278.95%	100.00%	110.53%	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