[SPRITZER] YoY TTM Result on 31-Aug-2013 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
11-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 10.8%
YoY- 74.97%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 153,698 70,303 245,467 209,940 184,629 154,105 135,205 1.96%
PBT 14,809 7,348 30,513 25,259 16,272 8,952 14,033 0.82%
Tax -4,536 -1,158 -7,509 -3,949 -4,093 -2,055 -1,794 15.12%
NP 10,273 6,190 23,004 21,310 12,179 6,897 12,239 -2.62%
-
NP to SH 10,273 6,190 23,004 21,310 12,179 6,897 12,239 -2.62%
-
Tax Rate 30.63% 15.76% 24.61% 15.63% 25.15% 22.96% 12.78% -
Total Cost 143,425 64,113 222,463 188,630 172,450 147,208 122,966 2.36%
-
Net Worth 297,605 0 195,474 172,306 153,022 144,017 140,012 12.12%
Dividend
31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div - - 5,318 5,250 3,927 3,212 3,268 -
Div Payout % - - 23.12% 24.64% 32.25% 46.58% 26.71% -
Equity
31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 297,605 0 195,474 172,306 153,022 144,017 140,012 12.12%
NOSH 181,977 147,030 135,784 132,045 130,788 131,008 130,853 5.13%
Ratio Analysis
31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 6.68% 8.80% 9.37% 10.15% 6.60% 4.48% 9.05% -
ROE 3.45% 0.00% 11.77% 12.37% 7.96% 4.79% 8.74% -
Per Share
31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 84.46 47.82 180.78 158.99 141.17 117.63 103.33 -3.01%
EPS 5.65 4.21 16.94 16.14 9.31 5.26 9.35 -7.36%
DPS 0.00 0.00 3.92 4.00 3.00 2.50 2.50 -
NAPS 1.6354 0.00 1.4396 1.3049 1.17 1.0993 1.07 6.65%
Adjusted Per Share Value based on latest NOSH - 132,045
31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 48.13 22.02 76.87 65.75 57.82 48.26 42.34 1.96%
EPS 3.22 1.94 7.20 6.67 3.81 2.16 3.83 -2.59%
DPS 0.00 0.00 1.67 1.64 1.23 1.01 1.02 -
NAPS 0.932 0.00 0.6122 0.5396 0.4792 0.451 0.4385 12.12%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 31/03/17 31/03/16 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 2.30 2.39 2.24 1.54 0.81 0.91 0.81 -
P/RPS 2.72 5.00 1.24 0.97 0.57 0.77 0.78 20.88%
P/EPS 40.74 56.77 13.22 9.54 8.70 17.29 8.66 26.50%
EY 2.45 1.76 7.56 10.48 11.50 5.79 11.55 -20.97%
DY 0.00 0.00 1.75 2.60 3.70 2.75 3.09 -
P/NAPS 1.41 0.00 1.56 1.18 0.69 0.83 0.76 9.83%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 29/05/17 - 14/10/14 11/10/13 31/10/12 24/10/11 19/10/10 -
Price 2.50 0.00 2.04 1.68 0.85 0.66 0.80 -
P/RPS 2.96 0.00 1.13 1.06 0.60 0.56 0.77 22.68%
P/EPS 44.29 0.00 12.04 10.41 9.13 12.54 8.55 28.36%
EY 2.26 0.00 8.30 9.61 10.96 7.98 11.69 -22.08%
DY 0.00 0.00 1.92 2.38 3.53 3.79 3.13 -
P/NAPS 1.53 0.00 1.42 1.29 0.73 0.60 0.75 11.43%

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