[SPRITZER] QoQ Annualized Quarter Result on 28-Feb-2009 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- 10.33%
YoY- 1.27%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 121,570 124,968 108,253 106,790 104,598 113,696 98,745 14.85%
PBT 13,964 14,236 8,666 9,026 7,936 9,584 8,371 40.61%
Tax -1,536 -1,980 -542 -853 -528 -68 -537 101.37%
NP 12,428 12,256 8,124 8,173 7,408 9,516 7,834 35.98%
-
NP to SH 12,428 12,256 8,124 8,173 7,408 9,516 7,834 35.98%
-
Tax Rate 11.00% 13.91% 6.25% 9.45% 6.65% 0.71% 6.42% -
Total Cost 109,142 112,712 100,129 98,617 97,190 104,180 90,911 12.94%
-
Net Worth 133,418 130,109 127,267 125,383 124,956 123,517 121,243 6.58%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - 2,612 - - - 1,959 -
Div Payout % - - 32.15% - - - 25.02% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 133,418 130,109 127,267 125,383 124,956 123,517 121,243 6.58%
NOSH 130,546 130,382 130,610 130,703 48,994 48,950 48,993 92.08%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 10.22% 9.81% 7.50% 7.65% 7.08% 8.37% 7.93% -
ROE 9.32% 9.42% 6.38% 6.52% 5.93% 7.70% 6.46% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 93.12 95.85 82.88 81.70 213.49 232.27 201.55 -40.20%
EPS 9.52 9.40 6.22 6.25 15.12 19.44 15.99 -29.20%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 4.00 -
NAPS 1.022 0.9979 0.9744 0.9593 2.5504 2.5233 2.4747 -44.51%
Adjusted Per Share Value based on latest NOSH - 130,430
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 38.07 39.14 33.90 33.44 32.76 35.61 30.92 14.86%
EPS 3.89 3.84 2.54 2.56 2.32 2.98 2.45 36.06%
DPS 0.00 0.00 0.82 0.00 0.00 0.00 0.61 -
NAPS 0.4178 0.4075 0.3986 0.3927 0.3913 0.3868 0.3797 6.57%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.56 0.56 0.48 0.53 0.54 0.54 0.52 -
P/RPS 0.60 0.58 0.58 0.65 0.25 0.23 0.26 74.54%
P/EPS 5.88 5.96 7.72 8.48 3.57 2.78 3.25 48.42%
EY 17.00 16.79 12.96 11.80 28.00 36.00 30.75 -32.61%
DY 0.00 0.00 4.17 0.00 0.00 0.00 7.69 -
P/NAPS 0.55 0.56 0.49 0.55 0.21 0.21 0.21 89.89%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 28/01/10 28/09/09 28/07/09 28/04/09 22/01/09 22/10/08 29/07/08 -
Price 0.54 0.56 0.56 0.46 0.48 0.50 0.68 -
P/RPS 0.58 0.58 0.68 0.56 0.22 0.22 0.34 42.72%
P/EPS 5.67 5.96 9.00 7.36 3.17 2.57 4.25 21.16%
EY 17.63 16.79 11.11 13.59 31.50 38.88 23.51 -17.44%
DY 0.00 0.00 3.57 0.00 0.00 0.00 5.88 -
P/NAPS 0.53 0.56 0.57 0.48 0.19 0.20 0.27 56.70%

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