[SPRITZER] YoY TTM Result on 31-May-2011 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- -26.15%
YoY- -35.42%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 238,750 201,935 178,208 147,681 131,636 108,253 98,745 15.84%
PBT 28,311 22,788 14,251 10,167 14,314 8,666 8,371 22.50%
Tax -6,745 -3,555 -3,665 -2,068 -1,772 -542 -537 52.43%
NP 21,566 19,233 10,586 8,099 12,542 8,124 7,834 18.37%
-
NP to SH 21,566 19,233 10,586 8,099 12,542 8,124 7,834 18.37%
-
Tax Rate 23.82% 15.60% 25.72% 20.34% 12.38% 6.25% 6.42% -
Total Cost 217,184 182,702 167,622 139,582 119,094 100,129 90,911 15.61%
-
Net Worth 185,182 166,698 150,519 139,730 137,343 126,990 121,083 7.33%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 5,318 5,250 3,927 3,212 3,268 2,606 1,957 18.12%
Div Payout % 24.66% 27.30% 37.10% 39.67% 26.06% 32.08% 24.98% -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 185,182 166,698 150,519 139,730 137,343 126,990 121,083 7.33%
NOSH 132,957 131,258 130,909 128,499 130,753 130,326 48,928 18.12%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 9.03% 9.52% 5.94% 5.48% 9.53% 7.50% 7.93% -
ROE 11.65% 11.54% 7.03% 5.80% 9.13% 6.40% 6.47% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 179.57 153.85 136.13 114.93 100.68 83.06 201.81 -1.92%
EPS 16.22 14.65 8.09 6.30 9.59 6.23 16.01 0.21%
DPS 4.00 4.00 3.00 2.50 2.50 2.00 4.00 0.00%
NAPS 1.3928 1.27 1.1498 1.0874 1.0504 0.9744 2.4747 -9.13%
Adjusted Per Share Value based on latest NOSH - 128,499
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 74.77 63.24 55.81 46.25 41.22 33.90 30.92 15.84%
EPS 6.75 6.02 3.32 2.54 3.93 2.54 2.45 18.39%
DPS 1.67 1.64 1.23 1.01 1.02 0.82 0.61 18.26%
NAPS 0.5799 0.5221 0.4714 0.4376 0.4301 0.3977 0.3792 7.33%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 1.80 1.42 0.83 0.73 0.74 0.48 0.52 -
P/RPS 1.00 0.92 0.61 0.64 0.74 0.58 0.26 25.15%
P/EPS 11.10 9.69 10.26 11.58 7.71 7.70 3.25 22.70%
EY 9.01 10.32 9.74 8.63 12.96 12.99 30.79 -18.51%
DY 2.22 2.82 3.61 3.42 3.38 4.17 7.69 -18.69%
P/NAPS 1.29 1.12 0.72 0.67 0.70 0.49 0.21 35.31%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 24/07/14 29/07/13 26/07/12 28/07/11 26/07/10 28/07/09 29/07/08 -
Price 2.30 1.82 0.80 0.71 0.86 0.56 0.68 -
P/RPS 1.28 1.18 0.59 0.62 0.85 0.67 0.34 24.71%
P/EPS 14.18 12.42 9.89 11.26 8.97 8.98 4.25 22.22%
EY 7.05 8.05 10.11 8.88 11.15 11.13 23.55 -18.20%
DY 1.74 2.20 3.75 3.52 2.91 3.57 5.88 -18.36%
P/NAPS 1.65 1.43 0.70 0.65 0.82 0.57 0.27 35.19%

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