[SPRITZER] YoY TTM Result on 30-Nov-2015

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015
Profit Trend
QoQ- 16.81%
YoY- 18.5%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
30/11/16 31/08/16 30/11/15 31/12/15 CAGR
Revenue 315,614 164,237 265,723 71,732 402.41%
PBT 35,039 19,974 37,602 11,003 253.25%
Tax -9,352 -5,736 -10,225 -3,723 172.79%
NP 25,687 14,238 27,377 7,280 295.02%
-
NP to SH 25,687 14,238 27,377 7,280 295.02%
-
Tax Rate 26.69% 28.72% 27.19% 33.84% -
Total Cost 289,927 149,999 238,346 64,452 414.67%
-
Net Worth 269,771 268,672 233,170 236,309 15.52%
Dividend
30/11/16 31/08/16 30/11/15 31/12/15 CAGR
Div 8,238 8,238 6,959 6,959 20.18%
Div Payout % 32.07% 57.86% 25.42% 95.60% -
Equity
30/11/16 31/08/16 30/11/15 31/12/15 CAGR
Net Worth 269,771 268,672 233,170 236,309 15.52%
NOSH 168,019 161,598 144,628 144,628 17.74%
Ratio Analysis
30/11/16 31/08/16 30/11/15 31/12/15 CAGR
NP Margin 8.14% 8.67% 10.30% 10.15% -
ROE 9.52% 5.30% 11.74% 3.08% -
Per Share
30/11/16 31/08/16 30/11/15 31/12/15 CAGR
RPS 187.84 101.63 183.73 49.60 326.67%
EPS 15.29 8.81 18.93 5.03 235.79%
DPS 4.90 5.10 4.81 4.81 2.04%
NAPS 1.6056 1.6626 1.6122 1.6339 -1.88%
Adjusted Per Share Value based on latest NOSH - 144,628
30/11/16 31/08/16 30/11/15 31/12/15 CAGR
RPS 98.84 51.43 83.22 22.46 402.51%
EPS 8.04 4.46 8.57 2.28 294.76%
DPS 2.58 2.58 2.18 2.18 20.14%
NAPS 0.8448 0.8414 0.7302 0.7401 15.50%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 30/11/15 31/12/15 CAGR
Date 30/11/16 30/08/16 30/11/15 31/12/15 -
Price 2.26 2.52 2.17 2.13 -
P/RPS 1.20 2.48 1.18 4.29 -75.04%
P/EPS 14.78 28.60 11.46 42.32 -68.21%
EY 6.76 3.50 8.72 2.36 214.74%
DY 2.17 2.02 2.22 2.26 -4.33%
P/NAPS 1.41 1.52 1.35 1.30 9.25%
Price Multiplier on Announcement Date
30/11/16 31/08/16 30/11/15 31/12/15 CAGR
Date 25/01/17 26/10/16 28/01/16 - -
Price 2.35 2.46 2.31 0.00 -
P/RPS 1.25 2.42 1.26 0.00 -
P/EPS 15.37 27.92 12.20 0.00 -
EY 6.51 3.58 8.19 0.00 -
DY 2.09 2.07 2.08 0.00 -
P/NAPS 1.46 1.48 1.43 0.00 -

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
Post a Comment