[SPRITZER] QoQ Annualized Quarter Result on 28-Feb-2006 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
25-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 1.95%
YoY- 35.87%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 72,438 75,348 69,243 66,416 65,052 68,464 65,903 6.49%
PBT 4,674 5,784 4,337 3,838 3,682 4,936 3,547 20.17%
Tax -840 -1,292 -1,048 -1,010 -908 -1,292 -735 9.30%
NP 3,834 4,492 3,289 2,828 2,774 3,644 2,812 22.93%
-
NP to SH 3,834 4,492 3,289 2,828 2,774 3,644 2,812 22.93%
-
Tax Rate 17.97% 22.34% 24.16% 26.32% 24.66% 26.18% 20.72% -
Total Cost 68,604 70,856 65,954 63,588 62,278 64,820 63,091 5.73%
-
Net Worth 113,975 113,207 112,031 110,791 111,342 110,750 109,863 2.47%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - 5,884 1,225 1,632 - - 1,469 -
Div Payout % - 131.00% 37.26% 57.74% - - 52.26% -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 113,975 113,207 112,031 110,791 111,342 110,750 109,863 2.47%
NOSH 49,028 49,039 49,016 48,983 49,010 48,978 48,989 0.05%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 5.29% 5.96% 4.75% 4.26% 4.26% 5.32% 4.27% -
ROE 3.36% 3.97% 2.94% 2.55% 2.49% 3.29% 2.56% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 147.75 153.65 141.26 135.59 132.73 139.78 134.52 6.44%
EPS 7.82 9.16 6.71 5.77 5.66 7.44 5.74 22.87%
DPS 0.00 12.00 2.50 3.33 0.00 0.00 3.00 -
NAPS 2.3247 2.3085 2.2856 2.2618 2.2718 2.2612 2.2426 2.42%
Adjusted Per Share Value based on latest NOSH - 48,933
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 22.69 23.60 21.68 20.80 20.37 21.44 20.64 6.51%
EPS 1.20 1.41 1.03 0.89 0.87 1.14 0.88 22.94%
DPS 0.00 1.84 0.38 0.51 0.00 0.00 0.46 -
NAPS 0.3569 0.3545 0.3509 0.347 0.3487 0.3468 0.3441 2.46%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.47 0.44 0.42 0.44 0.46 0.44 0.49 -
P/RPS 0.32 0.29 0.30 0.32 0.35 0.31 0.36 -7.54%
P/EPS 6.01 4.80 6.26 7.62 8.13 5.91 8.54 -20.86%
EY 16.64 20.82 15.98 13.12 12.30 16.91 11.71 26.36%
DY 0.00 27.27 5.95 7.58 0.00 0.00 6.12 -
P/NAPS 0.20 0.19 0.18 0.19 0.20 0.19 0.22 -6.15%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 25/01/07 19/10/06 27/07/06 25/04/06 25/01/06 27/10/05 28/07/05 -
Price 0.45 0.42 0.44 0.45 0.43 0.44 0.52 -
P/RPS 0.30 0.27 0.31 0.33 0.32 0.31 0.39 -16.03%
P/EPS 5.75 4.59 6.56 7.79 7.60 5.91 9.06 -26.12%
EY 17.38 21.81 15.25 12.83 13.16 16.91 11.04 35.29%
DY 0.00 28.57 5.68 7.41 0.00 0.00 5.77 -
P/NAPS 0.19 0.18 0.19 0.20 0.19 0.19 0.23 -11.94%

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