[SPRITZER] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 11.08%
YoY- 28.99%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 433,300 331,026 308,450 374,377 347,684 313,849 159,667 18.09%
PBT 45,200 30,345 34,644 41,299 33,856 35,272 16,912 17.79%
Tax -8,235 -6,106 1,016 -10,050 -9,631 -9,794 -4,979 8.74%
NP 36,965 24,239 35,660 31,249 24,225 25,478 11,933 20.72%
-
NP to SH 36,965 24,239 35,660 31,249 24,225 25,478 11,933 20.72%
-
Tax Rate 18.22% 20.12% -2.93% 24.33% 28.45% 27.77% 29.44% -
Total Cost 396,335 306,787 272,790 343,128 323,459 288,371 147,734 17.86%
-
Net Worth 494,475 462,750 444,000 415,276 389,198 331,461 287,968 9.42%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 13,080 9,448 9,448 9,448 7,348 10,167 - -
Div Payout % 35.39% 38.98% 26.50% 30.24% 30.34% 39.91% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 494,475 462,750 444,000 415,276 389,198 331,461 287,968 9.42%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 179,375 2.66%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 8.53% 7.32% 11.56% 8.35% 6.97% 8.12% 7.47% -
ROE 7.48% 5.24% 8.03% 7.52% 6.22% 7.69% 4.14% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 207.03 157.65 146.90 178.30 165.59 169.77 89.01 15.09%
EPS 17.66 11.54 16.98 14.88 11.54 13.78 6.65 17.66%
DPS 6.25 4.50 4.50 4.50 3.50 5.50 0.00 -
NAPS 2.3626 2.2039 2.1146 1.9778 1.8536 1.793 1.6054 6.64%
Adjusted Per Share Value based on latest NOSH - 209,992
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 135.70 103.67 96.60 117.24 108.88 98.29 50.00 18.09%
EPS 11.58 7.59 11.17 9.79 7.59 7.98 3.74 20.71%
DPS 4.10 2.96 2.96 2.96 2.30 3.18 0.00 -
NAPS 1.5486 1.4492 1.3905 1.3005 1.2189 1.038 0.9018 9.42%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.22 2.10 1.97 2.25 2.10 2.35 2.44 -
P/RPS 1.07 1.33 1.34 1.26 1.27 1.38 2.74 -14.49%
P/EPS 12.57 18.19 11.60 15.12 18.20 17.05 36.68 -16.33%
EY 7.96 5.50 8.62 6.61 5.49 5.86 2.73 19.51%
DY 2.82 2.14 2.28 2.00 1.67 2.34 0.00 -
P/NAPS 0.94 0.95 0.93 1.14 1.13 1.31 1.52 -7.69%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 26/02/21 26/02/20 26/02/19 26/02/18 27/02/17 -
Price 2.31 2.03 1.87 2.20 2.18 2.34 2.34 -
P/RPS 1.12 1.29 1.27 1.23 1.32 1.38 2.63 -13.25%
P/EPS 13.08 17.58 11.01 14.78 18.90 16.98 35.17 -15.19%
EY 7.65 5.69 9.08 6.76 5.29 5.89 2.84 17.94%
DY 2.71 2.22 2.41 2.05 1.61 2.35 0.00 -
P/NAPS 0.98 0.92 0.88 1.11 1.18 1.31 1.46 -6.42%

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