[SPRITZER] YoY TTM Result on 31-May-2010 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- 9.91%
YoY- 54.38%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 201,935 178,208 147,681 131,636 108,253 98,745 76,773 17.47%
PBT 22,788 14,251 10,167 14,314 8,666 8,371 4,689 30.11%
Tax -3,555 -3,665 -2,068 -1,772 -542 -537 -874 26.31%
NP 19,233 10,586 8,099 12,542 8,124 7,834 3,815 30.91%
-
NP to SH 19,233 10,586 8,099 12,542 8,124 7,834 3,815 30.91%
-
Tax Rate 15.60% 25.72% 20.34% 12.38% 6.25% 6.42% 18.64% -
Total Cost 182,702 167,622 139,582 119,094 100,129 90,911 72,958 16.51%
-
Net Worth 166,698 150,519 139,730 137,343 126,990 121,083 114,467 6.45%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 5,250 3,927 3,212 3,268 2,606 1,957 2,942 10.12%
Div Payout % 27.30% 37.10% 39.67% 26.06% 32.08% 24.98% 77.13% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 166,698 150,519 139,730 137,343 126,990 121,083 114,467 6.45%
NOSH 131,258 130,909 128,499 130,753 130,326 48,928 49,047 17.81%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 9.52% 5.94% 5.48% 9.53% 7.50% 7.93% 4.97% -
ROE 11.54% 7.03% 5.80% 9.13% 6.40% 6.47% 3.33% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 153.85 136.13 114.93 100.68 83.06 201.81 156.53 -0.28%
EPS 14.65 8.09 6.30 9.59 6.23 16.01 7.78 11.11%
DPS 4.00 3.00 2.50 2.50 2.00 4.00 6.00 -6.52%
NAPS 1.27 1.1498 1.0874 1.0504 0.9744 2.4747 2.3338 -9.63%
Adjusted Per Share Value based on latest NOSH - 130,753
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 63.24 55.81 46.25 41.22 33.90 30.92 24.04 17.47%
EPS 6.02 3.32 2.54 3.93 2.54 2.45 1.19 30.98%
DPS 1.64 1.23 1.01 1.02 0.82 0.61 0.92 10.10%
NAPS 0.5221 0.4714 0.4376 0.4301 0.3977 0.3792 0.3585 6.45%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 1.42 0.83 0.73 0.74 0.48 0.52 0.48 -
P/RPS 0.92 0.61 0.64 0.74 0.58 0.26 0.31 19.85%
P/EPS 9.69 10.26 11.58 7.71 7.70 3.25 6.17 7.80%
EY 10.32 9.74 8.63 12.96 12.99 30.79 16.20 -7.23%
DY 2.82 3.61 3.42 3.38 4.17 7.69 12.50 -21.95%
P/NAPS 1.12 0.72 0.67 0.70 0.49 0.21 0.21 32.14%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 29/07/13 26/07/12 28/07/11 26/07/10 28/07/09 29/07/08 26/07/07 -
Price 1.82 0.80 0.71 0.86 0.56 0.68 0.45 -
P/RPS 1.18 0.59 0.62 0.85 0.67 0.34 0.29 26.32%
P/EPS 12.42 9.89 11.26 8.97 8.98 4.25 5.79 13.55%
EY 8.05 10.11 8.88 11.15 11.13 23.55 17.28 -11.94%
DY 2.20 3.75 3.52 2.91 3.57 5.88 13.33 -25.91%
P/NAPS 1.43 0.70 0.65 0.82 0.57 0.27 0.19 39.94%

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