[SPRITZER] QoQ Annualized Quarter Result on 28-Feb-2010 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
20-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 1.02%
YoY- 53.61%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 141,278 139,244 131,636 124,366 121,570 124,968 108,253 19.40%
PBT 12,112 13,112 14,314 14,012 13,964 14,236 8,666 24.98%
Tax -740 -2,068 -1,773 -1,457 -1,536 -1,980 -542 23.04%
NP 11,372 11,044 12,541 12,554 12,428 12,256 8,124 25.10%
-
NP to SH 11,372 11,044 12,541 12,554 12,428 12,256 8,124 25.10%
-
Tax Rate 6.11% 15.77% 12.39% 10.40% 11.00% 13.91% 6.25% -
Total Cost 129,906 128,200 119,095 111,812 109,142 112,712 100,129 18.93%
-
Net Worth 142,476 140,012 137,219 134,057 133,418 130,109 127,267 7.80%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - 3,265 - - - 2,612 -
Div Payout % - - 26.04% - - - 32.15% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 142,476 140,012 137,219 134,057 133,418 130,109 127,267 7.80%
NOSH 130,712 130,853 130,635 130,596 130,546 130,382 130,610 0.05%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 8.05% 7.93% 9.53% 10.09% 10.22% 9.81% 7.50% -
ROE 7.98% 7.89% 9.14% 9.37% 9.32% 9.42% 6.38% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 108.08 106.41 100.77 95.23 93.12 95.85 82.88 19.34%
EPS 8.70 8.44 9.60 9.61 9.52 9.40 6.22 25.04%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 1.09 1.07 1.0504 1.0265 1.022 0.9979 0.9744 7.75%
Adjusted Per Share Value based on latest NOSH - 130,734
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 44.31 43.68 41.29 39.01 38.13 39.20 33.96 19.38%
EPS 3.57 3.46 3.93 3.94 3.90 3.84 2.55 25.12%
DPS 0.00 0.00 1.02 0.00 0.00 0.00 0.82 -
NAPS 0.4469 0.4392 0.4304 0.4205 0.4185 0.4081 0.3992 7.80%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.76 0.81 0.74 0.55 0.56 0.56 0.48 -
P/RPS 0.70 0.76 0.73 0.58 0.60 0.58 0.58 13.34%
P/EPS 8.74 9.60 7.71 5.72 5.88 5.96 7.72 8.61%
EY 11.45 10.42 12.97 17.48 17.00 16.79 12.96 -7.91%
DY 0.00 0.00 3.38 0.00 0.00 0.00 4.17 -
P/NAPS 0.70 0.76 0.70 0.54 0.55 0.56 0.49 26.81%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 27/01/11 19/10/10 26/07/10 20/04/10 28/01/10 28/09/09 28/07/09 -
Price 0.88 0.80 0.86 0.74 0.54 0.56 0.56 -
P/RPS 0.81 0.75 0.85 0.78 0.58 0.58 0.68 12.35%
P/EPS 10.11 9.48 8.96 7.70 5.67 5.96 9.00 8.05%
EY 9.89 10.55 11.16 12.99 17.63 16.79 11.11 -7.45%
DY 0.00 0.00 2.91 0.00 0.00 0.00 3.57 -
P/NAPS 0.81 0.75 0.82 0.72 0.53 0.56 0.57 26.37%

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