[SPRITZER] YoY TTM Result on 30-Nov-2011 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 5.96%
YoY- -39.17%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 248,131 218,458 186,219 163,350 141,490 116,739 106,332 15.16%
PBT 30,480 23,443 18,435 10,415 13,388 11,680 8,623 23.41%
Tax -7,377 -3,896 -4,462 -3,107 -1,374 -1,046 -704 47.90%
NP 23,103 19,547 13,973 7,308 12,014 10,634 7,919 19.52%
-
NP to SH 23,103 19,547 13,973 7,308 12,014 10,634 7,919 19.52%
-
Tax Rate 24.20% 16.62% 24.20% 29.83% 10.26% 8.96% 8.16% -
Total Cost 225,028 198,911 172,246 156,042 129,476 106,105 98,413 14.77%
-
Net Worth 200,684 170,842 157,946 147,045 142,332 133,580 125,158 8.18%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div 5,318 5,250 3,927 3,212 3,268 2,606 1,957 18.12%
Div Payout % 23.02% 26.86% 28.11% 43.96% 27.21% 24.51% 24.71% -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 200,684 170,842 157,946 147,045 142,332 133,580 125,158 8.18%
NOSH 137,539 132,559 130,534 130,823 130,580 130,705 49,074 18.73%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 9.31% 8.95% 7.50% 4.47% 8.49% 9.11% 7.45% -
ROE 11.51% 11.44% 8.85% 4.97% 8.44% 7.96% 6.33% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 180.41 164.80 142.66 124.86 108.35 89.31 216.68 -3.00%
EPS 16.80 14.75 10.70 5.59 9.20 8.14 16.14 0.66%
DPS 3.87 4.00 3.00 2.50 2.50 2.00 4.00 -0.54%
NAPS 1.4591 1.2888 1.21 1.124 1.09 1.022 2.5504 -8.88%
Adjusted Per Share Value based on latest NOSH - 130,823
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 77.71 68.41 58.32 51.16 44.31 36.56 33.30 15.16%
EPS 7.24 6.12 4.38 2.29 3.76 3.33 2.48 19.53%
DPS 1.67 1.64 1.23 1.01 1.02 0.82 0.61 18.26%
NAPS 0.6285 0.535 0.4946 0.4605 0.4457 0.4183 0.392 8.18%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 2.06 1.82 0.88 0.78 0.76 0.56 0.54 -
P/RPS 1.14 1.10 0.62 0.62 0.70 0.63 0.25 28.75%
P/EPS 12.26 12.34 8.22 13.96 8.26 6.88 3.35 24.12%
EY 8.15 8.10 12.16 7.16 12.11 14.53 29.88 -19.46%
DY 1.88 2.20 3.41 3.21 3.29 3.57 7.41 -20.42%
P/NAPS 1.41 1.41 0.73 0.69 0.70 0.55 0.21 37.33%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 29/01/15 24/01/14 31/01/13 30/01/12 27/01/11 28/01/10 22/01/09 -
Price 2.11 1.70 1.00 0.82 0.88 0.54 0.48 -
P/RPS 1.17 1.03 0.70 0.66 0.81 0.60 0.22 32.10%
P/EPS 12.56 11.53 9.34 14.68 9.56 6.64 2.97 27.15%
EY 7.96 8.67 10.70 6.81 10.46 15.07 33.62 -21.33%
DY 1.83 2.35 3.00 3.05 2.84 3.70 8.33 -22.31%
P/NAPS 1.45 1.32 0.83 0.73 0.81 0.53 0.19 40.29%

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