[SPRITZER] YoY TTM Result on 31-Aug-2012 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- 15.05%
YoY- 76.58%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 70,303 245,467 209,940 184,629 154,105 135,205 111,071 -6.70%
PBT 7,348 30,513 25,259 16,272 8,952 14,033 9,829 -4.32%
Tax -1,158 -7,509 -3,949 -4,093 -2,055 -1,794 -1,020 1.94%
NP 6,190 23,004 21,310 12,179 6,897 12,239 8,809 -5.21%
-
NP to SH 6,190 23,004 21,310 12,179 6,897 12,239 8,809 -5.21%
-
Tax Rate 15.76% 24.61% 15.63% 25.15% 22.96% 12.78% 10.38% -
Total Cost 64,113 222,463 188,630 172,450 147,208 122,966 102,262 -6.84%
-
Net Worth 0 195,474 172,306 153,022 144,017 140,012 130,109 -
Dividend
31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div - 5,318 5,250 3,927 3,212 3,268 2,606 -
Div Payout % - 23.12% 24.64% 32.25% 46.58% 26.71% 29.59% -
Equity
31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 0 195,474 172,306 153,022 144,017 140,012 130,109 -
NOSH 147,030 135,784 132,045 130,788 131,008 130,853 130,382 1.84%
Ratio Analysis
31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 8.80% 9.37% 10.15% 6.60% 4.48% 9.05% 7.93% -
ROE 0.00% 11.77% 12.37% 7.96% 4.79% 8.74% 6.77% -
Per Share
31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 47.82 180.78 158.99 141.17 117.63 103.33 85.19 -8.39%
EPS 4.21 16.94 16.14 9.31 5.26 9.35 6.76 -6.93%
DPS 0.00 3.92 4.00 3.00 2.50 2.50 2.00 -
NAPS 0.00 1.4396 1.3049 1.17 1.0993 1.07 0.9979 -
Adjusted Per Share Value based on latest NOSH - 130,788
31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 22.02 76.87 65.75 57.82 48.26 42.34 34.78 -6.70%
EPS 1.94 7.20 6.67 3.81 2.16 3.83 2.76 -5.21%
DPS 0.00 1.67 1.64 1.23 1.01 1.02 0.82 -
NAPS 0.00 0.6122 0.5396 0.4792 0.451 0.4385 0.4075 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 31/03/16 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 2.39 2.24 1.54 0.81 0.91 0.81 0.56 -
P/RPS 5.00 1.24 0.97 0.57 0.77 0.78 0.66 35.99%
P/EPS 56.77 13.22 9.54 8.70 17.29 8.66 8.29 33.92%
EY 1.76 7.56 10.48 11.50 5.79 11.55 12.06 -25.33%
DY 0.00 1.75 2.60 3.70 2.75 3.09 3.57 -
P/NAPS 0.00 1.56 1.18 0.69 0.83 0.76 0.56 -
Price Multiplier on Announcement Date
31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date - 14/10/14 11/10/13 31/10/12 24/10/11 19/10/10 28/09/09 -
Price 0.00 2.04 1.68 0.85 0.66 0.80 0.56 -
P/RPS 0.00 1.13 1.06 0.60 0.56 0.77 0.66 -
P/EPS 0.00 12.04 10.41 9.13 12.54 8.55 8.29 -
EY 0.00 8.30 9.61 10.96 7.98 11.69 12.06 -
DY 0.00 1.92 2.38 3.53 3.79 3.13 3.57 -
P/NAPS 0.00 1.42 1.29 0.73 0.60 0.75 0.56 -

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