[SPRITZER] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 19.46%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 332,378 330,188 313,849 312,538 302,334 290,496 185,943 47.44%
PBT 37,752 37,904 35,272 34,974 29,436 28,368 18,270 62.44%
Tax -10,828 -10,772 -9,794 -10,741 -9,150 -8,312 -5,763 52.44%
NP 26,924 27,132 25,478 24,233 20,286 20,056 12,507 66.95%
-
NP to SH 26,924 27,132 25,478 24,233 20,286 20,056 12,507 66.95%
-
Tax Rate 28.68% 28.42% 27.77% 30.71% 31.08% 29.30% 31.54% -
Total Cost 305,454 303,056 288,371 288,305 282,048 270,440 173,436 45.98%
-
Net Worth 378,406 383,277 331,461 304,281 296,532 297,605 266,649 26.36%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 10,167 - - - 5,813 -
Div Payout % - - 39.91% - - - 46.48% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 378,406 383,277 331,461 304,281 296,532 297,605 266,649 26.36%
NOSH 209,992 209,992 209,992 181,931 182,100 182,605 166,095 16.97%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.10% 8.22% 8.12% 7.75% 6.71% 6.90% 6.73% -
ROE 7.12% 7.08% 7.69% 7.96% 6.84% 6.74% 4.69% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 158.30 157.26 169.77 171.79 166.03 159.63 111.95 26.06%
EPS 12.82 12.92 13.83 13.32 11.14 11.04 7.53 42.72%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 3.50 -
NAPS 1.8022 1.8254 1.793 1.6725 1.6284 1.6354 1.6054 8.03%
Adjusted Per Share Value based on latest NOSH - 182,545
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 104.26 103.57 98.44 98.03 94.83 91.12 58.32 47.45%
EPS 8.45 8.51 7.99 7.60 6.36 6.29 3.92 67.10%
DPS 0.00 0.00 3.19 0.00 0.00 0.00 1.82 -
NAPS 1.1869 1.2022 1.0397 0.9544 0.9301 0.9335 0.8364 26.36%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.31 2.42 2.35 2.15 2.45 2.30 2.44 -
P/RPS 1.46 1.54 1.38 1.25 1.48 1.44 0.00 -
P/EPS 18.01 18.73 17.05 16.14 21.99 20.87 0.00 -
EY 5.55 5.34 5.86 6.20 4.55 4.79 0.00 -
DY 0.00 0.00 2.34 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.33 1.31 1.29 1.50 1.41 1.52 -10.85%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 26/02/18 28/11/17 23/08/17 29/05/17 27/02/17 -
Price 2.33 2.35 2.34 2.32 2.23 2.50 2.34 -
P/RPS 1.47 1.49 1.38 1.35 1.34 1.57 0.00 -
P/EPS 18.17 18.19 16.98 17.42 20.02 22.68 0.00 -
EY 5.50 5.50 5.89 5.74 5.00 4.41 0.00 -
DY 0.00 0.00 2.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.29 1.31 1.39 1.37 1.53 1.46 -7.94%

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