[SPRITZER] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 1.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
Revenue 330,188 313,849 312,538 302,334 290,496 185,943 383,200 -10.57%
PBT 37,904 35,272 34,974 29,436 28,368 18,270 40,588 -5.00%
Tax -10,772 -9,794 -10,741 -9,150 -8,312 -5,763 -11,949 -7.49%
NP 27,132 25,478 24,233 20,286 20,056 12,507 28,639 -3.97%
-
NP to SH 27,132 25,478 24,233 20,286 20,056 12,507 28,639 -3.97%
-
Tax Rate 28.42% 27.77% 30.71% 31.08% 29.30% 31.54% 29.44% -
Total Cost 303,056 288,371 288,305 282,048 270,440 173,436 354,561 -11.12%
-
Net Worth 383,277 331,461 304,281 296,532 297,605 266,649 267,966 30.83%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
Div - 10,167 - - - 5,813 - -
Div Payout % - 39.91% - - - 46.48% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
Net Worth 383,277 331,461 304,281 296,532 297,605 266,649 267,966 30.83%
NOSH 209,992 209,992 181,931 182,100 182,605 166,095 166,895 18.82%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
NP Margin 8.22% 8.12% 7.75% 6.71% 6.90% 6.73% 7.47% -
ROE 7.08% 7.69% 7.96% 6.84% 6.74% 4.69% 10.69% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
RPS 157.26 169.77 171.79 166.03 159.63 111.95 229.61 -24.74%
EPS 12.92 13.83 13.32 11.14 11.04 7.53 17.16 -19.19%
DPS 0.00 5.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.8254 1.793 1.6725 1.6284 1.6354 1.6054 1.6056 10.11%
Adjusted Per Share Value based on latest NOSH - 182,526
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
RPS 103.57 98.44 98.03 94.83 91.12 58.32 120.20 -10.58%
EPS 8.51 7.99 7.60 6.36 6.29 3.92 8.98 -3.95%
DPS 0.00 3.19 0.00 0.00 0.00 1.82 0.00 -
NAPS 1.2022 1.0397 0.9544 0.9301 0.9335 0.8364 0.8405 30.83%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/11/16 -
Price 2.42 2.35 2.15 2.45 2.30 2.44 2.26 -
P/RPS 1.54 1.38 1.25 1.48 1.44 0.00 0.98 40.41%
P/EPS 18.73 17.05 16.14 21.99 20.87 0.00 13.17 30.27%
EY 5.34 5.86 6.20 4.55 4.79 0.00 7.59 -23.20%
DY 0.00 2.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.31 1.29 1.50 1.41 1.52 1.41 -4.29%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
Date 30/05/18 26/02/18 28/11/17 23/08/17 29/05/17 27/02/17 25/01/17 -
Price 2.35 2.34 2.32 2.23 2.50 2.34 2.35 -
P/RPS 1.49 1.38 1.35 1.34 1.57 0.00 1.02 32.92%
P/EPS 18.19 16.98 17.42 20.02 22.68 0.00 13.69 23.79%
EY 5.50 5.89 5.74 5.00 4.41 0.00 7.30 -19.15%
DY 0.00 2.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.31 1.39 1.37 1.53 1.46 1.46 -8.87%

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