[SPRITZER] QoQ Annualized Quarter Result on 29-Feb-2012 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 16.72%
YoY- 9.3%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 188,638 190,624 178,208 175,366 172,614 164,940 147,682 17.67%
PBT 20,976 16,336 14,251 14,469 12,608 8,252 10,166 61.86%
Tax -4,412 -3,728 -3,665 -3,042 -2,818 -2,016 -2,068 65.49%
NP 16,564 12,608 10,586 11,426 9,790 6,236 8,098 60.92%
-
NP to SH 16,564 12,608 10,586 11,426 9,790 6,236 8,098 60.92%
-
Tax Rate 21.03% 22.82% 25.72% 21.02% 22.35% 24.43% 20.34% -
Total Cost 172,074 178,016 167,622 163,940 162,824 158,704 139,584 14.92%
-
Net Worth 158,063 153,022 150,295 147,166 146,719 144,017 142,028 7.37%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - 3,920 - - - 3,265 -
Div Payout % - - 37.04% - - - 40.32% -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 158,063 153,022 150,295 147,166 146,719 144,017 142,028 7.37%
NOSH 130,630 130,788 130,691 130,640 130,533 131,008 130,612 0.00%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 8.78% 6.61% 5.94% 6.52% 5.67% 3.78% 5.48% -
ROE 10.48% 8.24% 7.04% 7.76% 6.67% 4.33% 5.70% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 144.41 145.75 136.36 134.24 132.24 125.90 113.07 17.66%
EPS 12.68 9.64 8.10 8.75 7.50 4.76 6.20 60.91%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.50 -
NAPS 1.21 1.17 1.15 1.1265 1.124 1.0993 1.0874 7.36%
Adjusted Per Share Value based on latest NOSH - 130,782
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 59.08 59.70 55.81 54.92 54.06 51.65 46.25 17.67%
EPS 5.19 3.95 3.32 3.58 3.07 1.95 2.54 60.81%
DPS 0.00 0.00 1.23 0.00 0.00 0.00 1.02 -
NAPS 0.495 0.4792 0.4707 0.4609 0.4595 0.451 0.4448 7.36%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.88 0.81 0.83 0.82 0.78 0.91 0.73 -
P/RPS 0.61 0.56 0.61 0.61 0.59 0.72 0.65 -4.13%
P/EPS 6.94 8.40 10.25 9.38 10.40 19.12 11.77 -29.61%
EY 14.41 11.90 9.76 10.67 9.62 5.23 8.49 42.15%
DY 0.00 0.00 3.61 0.00 0.00 0.00 3.42 -
P/NAPS 0.73 0.69 0.72 0.73 0.69 0.83 0.67 5.86%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 31/01/13 31/10/12 26/07/12 30/04/12 30/01/12 24/10/11 28/07/11 -
Price 1.00 0.85 0.80 0.81 0.82 0.66 0.71 -
P/RPS 0.69 0.58 0.59 0.60 0.62 0.52 0.63 6.23%
P/EPS 7.89 8.82 9.88 9.26 10.93 13.87 11.45 -21.93%
EY 12.68 11.34 10.13 10.80 9.15 7.21 8.73 28.16%
DY 0.00 0.00 3.75 0.00 0.00 0.00 3.52 -
P/NAPS 0.83 0.73 0.70 0.72 0.73 0.60 0.65 17.64%

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