[SPRITZER] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
Revenue 383,200 0 471,558 0 288,226 0 270,109 59.07%
PBT 40,588 0 55,170 0 37,078 0 35,065 21.42%
Tax -11,949 0 -15,126 0 -8,621 0 -7,208 95.59%
NP 28,639 0 40,044 0 28,457 0 27,857 3.74%
-
NP to SH 28,639 0 40,044 0 28,457 0 27,857 3.74%
-
Tax Rate 29.44% - 27.42% - 23.25% - 20.56% -
Total Cost 354,561 0 431,514 0 259,769 0 242,252 65.79%
-
Net Worth 267,966 0 268,672 0 238,807 0 232,410 20.79%
Dividend
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
Div - - - - 8,038 - - -
Div Payout % - - - - 28.25% - - -
Equity
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
Net Worth 267,966 0 268,672 0 238,807 0 232,410 20.79%
NOSH 166,895 161,598 161,598 146,158 146,158 145,393 145,393 20.08%
Ratio Analysis
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
NP Margin 7.47% 0.00% 8.49% 0.00% 9.87% 0.00% 10.31% -
ROE 10.69% 0.00% 14.90% 0.00% 11.92% 0.00% 11.99% -
Per Share
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
RPS 229.61 0.00 291.81 0.00 197.20 0.00 185.78 32.46%
EPS 17.16 0.00 24.78 0.00 19.47 0.00 19.16 -13.61%
DPS 0.00 0.00 0.00 0.00 5.50 0.00 0.00 -
NAPS 1.6056 0.00 1.6626 0.00 1.6339 0.00 1.5985 0.58%
Adjusted Per Share Value based on latest NOSH - 149,782
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
RPS 120.20 0.00 147.91 0.00 90.41 0.00 84.72 59.08%
EPS 8.98 0.00 12.56 0.00 8.93 0.00 8.74 3.66%
DPS 0.00 0.00 0.00 0.00 2.52 0.00 0.00 -
NAPS 0.8405 0.00 0.8427 0.00 0.7491 0.00 0.729 20.79%
Price Multiplier on Financial Quarter End Date
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
Date 30/11/16 30/09/16 30/08/16 30/06/16 31/05/16 31/03/16 29/02/16 -
Price 2.26 2.44 2.52 2.37 2.57 2.39 2.41 -
P/RPS 0.98 0.00 0.86 0.00 1.30 0.00 1.30 -31.27%
P/EPS 13.17 0.00 10.17 0.00 13.20 0.00 12.58 6.27%
EY 7.59 0.00 9.83 0.00 7.58 0.00 7.95 -5.96%
DY 0.00 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 1.41 0.00 1.52 0.00 1.57 0.00 1.51 -8.69%
Price Multiplier on Announcement Date
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
Date 25/01/17 - 26/10/16 - 28/07/16 - 28/04/16 -
Price 2.35 0.00 2.46 0.00 2.40 0.00 2.58 -
P/RPS 1.02 0.00 0.84 0.00 1.22 0.00 1.39 -33.68%
P/EPS 13.69 0.00 9.93 0.00 12.33 0.00 13.47 2.17%
EY 7.30 0.00 10.07 0.00 8.11 0.00 7.43 -2.31%
DY 0.00 0.00 0.00 0.00 2.29 0.00 0.00 -
P/NAPS 1.46 0.00 1.48 0.00 1.47 0.00 1.61 -12.17%

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