[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

SPRITZER's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
TTM Result
Revenue	201,935	178,208	147,681	131,636	108,253	98,745	76,773	17.47%
YoY %	13.31%	20.67%	12.19%	21.60%	9.63%	28.62%	-	-
Horiz. %	263.03%	232.12%	192.36%	171.46%	141.00%	128.62%	100.00%	-
PBT	22,788	14,251	10,167	14,314	8,666	8,371	4,689	30.11%
YoY %	59.90%	40.17%	-28.97%	65.17%	3.52%	78.52%	-	-
Horiz. %	485.99%	303.92%	216.83%	305.27%	184.82%	178.52%	100.00%	-
Tax	-3,555	-3,665	-2,068	-1,772	-542	-537	-874	26.31%
YoY %	3.00%	-77.22%	-16.70%	-226.94%	-0.93%	38.56%	-	-
Horiz. %	406.75%	419.34%	236.61%	202.75%	62.01%	61.44%	100.00%	-
NP	19,233	10,586	8,099	12,542	8,124	7,834	3,815	30.91%
YoY %	81.68%	30.71%	-35.42%	54.38%	3.70%	105.35%	-	-
Horiz. %	504.14%	277.48%	212.29%	328.75%	212.95%	205.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,233	10,586	8,099	12,542	8,124	7,834	3,815	30.91%
YoY %	81.68%	30.71%	-35.42%	54.38%	3.70%	105.35%	-	-
Horiz. %	504.14%	277.48%	212.29%	328.75%	212.95%	205.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.60%	25.72%	20.34%	12.38%	6.25%	6.42%	18.64%	-
YoY %	-39.35%	26.45%	64.30%	98.08%	-2.65%	-65.56%	-	-
Horiz. %	83.69%	137.98%	109.12%	66.42%	33.53%	34.44%	100.00%	-
Total Cost	182,702	167,622	139,582	119,094	100,129	90,911	72,958	16.51%
YoY %	9.00%	20.09%	17.20%	18.94%	10.14%	24.61%	-	-
Horiz. %	250.42%	229.75%	191.32%	163.24%	137.24%	124.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	166,698	150,519	139,730	137,343	126,990	121,083	114,467	6.45%
YoY %	10.75%	7.72%	1.74%	8.15%	4.88%	5.78%	-	-
Horiz. %	145.63%	131.50%	122.07%	119.98%	110.94%	105.78%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Dividend
Div	5,250	3,927	3,212	3,268	2,606	1,957	2,942	10.12%
YoY %	33.69%	22.26%	-1.71%	25.40%	33.16%	-33.48%	-	-
Horiz. %	178.45%	133.48%	109.18%	111.08%	88.58%	66.52%	100.00%	-
Div Payout %	27.30%	37.10%	39.67%	26.06%	32.08%	24.98%	77.13%	-
YoY %	-26.42%	-6.48%	52.23%	-18.77%	28.42%	-67.61%	-	-
Horiz. %	35.39%	48.10%	51.43%	33.79%	41.59%	32.39%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Equity
Net Worth	166,698	150,519	139,730	137,343	126,990	121,083	114,467	6.45%
YoY %	10.75%	7.72%	1.74%	8.15%	4.88%	5.78%	-	-
Horiz. %	145.63%	131.50%	122.07%	119.98%	110.94%	105.78%	100.00%	-
NOSH	131,258	130,909	128,499	130,753	130,326	48,928	49,047	17.81%
YoY %	0.27%	1.88%	-1.72%	0.33%	166.36%	-0.24%	-	-
Horiz. %	267.62%	266.91%	261.99%	266.59%	265.72%	99.76%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Ratio Analysis
NP Margin	9.52%	5.94%	5.48%	9.53%	7.50%	7.93%	4.97%	-
YoY %	60.27%	8.39%	-42.50%	27.07%	-5.42%	59.56%	-	-
Horiz. %	191.55%	119.52%	110.26%	191.75%	150.91%	159.56%	100.00%	-
ROE	11.54%	7.03%	5.80%	9.13%	6.40%	6.47%	3.33%	-
YoY %	64.15%	21.21%	-36.47%	42.66%	-1.08%	94.29%	-	-
Horiz. %	346.55%	211.11%	174.17%	274.17%	192.19%	194.29%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Per Share
RPS	153.85	136.13	114.93	100.68	83.06	201.81	156.53	-0.28%
YoY %	13.02%	18.45%	14.15%	21.21%	-58.84%	28.93%	-	-
Horiz. %	98.29%	86.97%	73.42%	64.32%	53.06%	128.93%	100.00%	-
EPS	14.65	8.09	6.30	9.59	6.23	16.01	7.78	11.11%
YoY %	81.09%	28.41%	-34.31%	53.93%	-61.09%	105.78%	-	-
Horiz. %	188.30%	103.98%	80.98%	123.26%	80.08%	205.78%	100.00%	-
DPS	4.00	3.00	2.50	2.50	2.00	4.00	6.00	-6.52%
YoY %	33.33%	20.00%	0.00%	25.00%	-50.00%	-33.33%	-	-
Horiz. %	66.67%	50.00%	41.67%	41.67%	33.33%	66.67%	100.00%	-
NAPS	1.27	1.1498	1.0874	1.0504	0.9744	2.4747	2.3338	-9.63%
YoY %	10.45%	5.74%	3.52%	7.80%	-60.63%	6.04%	-	-
Horiz. %	54.42%	49.27%	46.59%	45.01%	41.75%	106.04%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Adjusted Per Share Value based on latest NOSH - 130,753
RPS	63.24	55.81	46.25	41.22	33.90	30.92	24.04	17.47%
YoY %	13.31%	20.67%	12.20%	21.59%	9.64%	28.62%	-	-
Horiz. %	263.06%	232.15%	192.39%	171.46%	141.01%	128.62%	100.00%	-
EPS	6.02	3.32	2.54	3.93	2.54	2.45	1.19	30.98%
YoY %	81.33%	30.71%	-35.37%	54.72%	3.67%	105.88%	-	-
Horiz. %	505.88%	278.99%	213.45%	330.25%	213.45%	205.88%	100.00%	-
DPS	1.64	1.23	1.01	1.02	0.82	0.61	0.92	10.10%
YoY %	33.33%	21.78%	-0.98%	24.39%	34.43%	-33.70%	-	-
Horiz. %	178.26%	133.70%	109.78%	110.87%	89.13%	66.30%	100.00%	-
NAPS	0.5221	0.4714	0.4376	0.4301	0.3977	0.3792	0.3585	6.45%
YoY %	10.76%	7.72%	1.74%	8.15%	4.88%	5.77%	-	-
Horiz. %	145.63%	131.49%	122.06%	119.97%	110.93%	105.77%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	50.82%	-4.69%	-13.51%	27.59%	123.08%	-16.13%	-	-
Horiz. %	296.77%	196.77%	206.45%	238.71%	187.10%	83.87%	100.00%	-
P/EPS	9.69	10.26	11.58	7.71	7.70	3.25	6.17	7.80%
YoY %	-5.56%	-11.40%	50.19%	0.13%	136.92%	-47.33%	-	-
Horiz. %	157.05%	166.29%	187.68%	124.96%	124.80%	52.67%	100.00%	-
EY	10.32	9.74	8.63	12.96	12.99	30.79	16.20	-7.23%
YoY %	5.95%	12.86%	-33.41%	-0.23%	-57.81%	90.06%	-	-
Horiz. %	63.70%	60.12%	53.27%	80.00%	80.19%	190.06%	100.00%	-
DY	2.82	3.61	3.42	3.38	4.17	7.69	12.50	-21.95%
YoY %	-21.88%	5.56%	1.18%	-18.94%	-45.77%	-38.48%	-	-
Horiz. %	22.56%	28.88%	27.36%	27.04%	33.36%	61.52%	100.00%	-
P/NAPS	1.12	0.72	0.67	0.70	0.49	0.21	0.21	32.14%
YoY %	55.56%	7.46%	-4.29%	42.86%	133.33%	0.00%	-	-
Horiz. %	533.33%	342.86%	319.05%	333.33%	233.33%	100.00%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	100.00%	-4.84%	-27.06%	26.87%	97.06%	17.24%	-	-
Horiz. %	406.90%	203.45%	213.79%	293.10%	231.03%	117.24%	100.00%	-
P/EPS	12.42	9.89	11.26	8.97	8.98	4.25	5.79	13.55%
YoY %	25.58%	-12.17%	25.53%	-0.11%	111.29%	-26.60%	-	-
Horiz. %	214.51%	170.81%	194.47%	154.92%	155.09%	73.40%	100.00%	-
EY	8.05	10.11	8.88	11.15	11.13	23.55	17.28	-11.94%
YoY %	-20.38%	13.85%	-20.36%	0.18%	-52.74%	36.28%	-	-
Horiz. %	46.59%	58.51%	51.39%	64.53%	64.41%	136.28%	100.00%	-
DY	2.20	3.75	3.52	2.91	3.57	5.88	13.33	-25.91%
YoY %	-41.33%	6.53%	20.96%	-18.49%	-39.29%	-55.89%	-	-
Horiz. %	16.50%	28.13%	26.41%	21.83%	26.78%	44.11%	100.00%	-
P/NAPS	1.43	0.70	0.65	0.82	0.57	0.27	0.19	39.94%
YoY %	104.29%	7.69%	-20.73%	43.86%	111.11%	42.11%	-	-
Horiz. %	752.63%	368.42%	342.11%	431.58%	300.00%	142.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos