[SPRITZER] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 5.91%
YoY- 18.75%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 294,444 371,208 374,377 383,141 379,778 380,396 347,684 -10.49%
PBT 29,562 52,672 41,299 44,192 41,354 39,888 33,856 -8.65%
Tax -7,956 -17,532 -10,050 -11,206 -10,208 -9,020 -9,631 -11.96%
NP 21,606 35,140 31,249 32,985 31,146 30,868 24,225 -7.35%
-
NP to SH 21,606 35,140 31,249 32,985 31,146 30,868 24,225 -7.35%
-
Tax Rate 26.91% 33.29% 24.33% 25.36% 24.68% 22.61% 28.45% -
Total Cost 272,838 336,068 343,128 350,156 348,632 349,528 323,459 -10.73%
-
Net Worth 427,517 425,208 415,276 406,604 397,387 396,883 389,198 6.46%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 9,448 - - - 7,348 -
Div Payout % - - 30.24% - - - 30.34% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 427,517 425,208 415,276 406,604 397,387 396,883 389,198 6.46%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.34% 9.47% 8.35% 8.61% 8.20% 8.11% 6.97% -
ROE 5.05% 8.26% 7.52% 8.11% 7.84% 7.78% 6.22% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 140.23 176.79 178.30 182.48 180.87 181.17 165.59 -10.49%
EPS 10.30 16.72 14.88 15.71 14.84 14.72 11.54 -7.30%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 3.50 -
NAPS 2.0361 2.0251 1.9778 1.9365 1.8926 1.8902 1.8536 6.46%
Adjusted Per Share Value based on latest NOSH - 209,992
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 92.21 116.25 117.24 119.99 118.94 119.13 108.88 -10.49%
EPS 6.77 11.00 9.79 10.33 9.75 9.67 7.59 -7.34%
DPS 0.00 0.00 2.96 0.00 0.00 0.00 2.30 -
NAPS 1.3389 1.3316 1.3005 1.2734 1.2445 1.2429 1.2189 6.46%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.05 1.90 2.25 2.30 2.26 2.19 2.10 -
P/RPS 1.46 1.07 1.26 1.26 1.25 1.21 1.27 9.74%
P/EPS 19.92 11.35 15.12 14.64 15.24 14.90 18.20 6.21%
EY 5.02 8.81 6.61 6.83 6.56 6.71 5.49 -5.79%
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.67 -
P/NAPS 1.01 0.94 1.14 1.19 1.19 1.16 1.13 -7.21%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 24/06/20 26/02/20 27/11/19 27/08/19 30/05/19 26/02/19 -
Price 1.97 2.00 2.20 2.19 2.30 2.30 2.18 -
P/RPS 1.40 1.13 1.23 1.20 1.27 1.27 1.32 4.00%
P/EPS 19.14 11.95 14.78 13.94 15.51 15.64 18.90 0.84%
EY 5.22 8.37 6.76 7.17 6.45 6.39 5.29 -0.88%
DY 0.00 0.00 2.05 0.00 0.00 0.00 1.61 -
P/NAPS 0.97 0.99 1.11 1.13 1.22 1.22 1.18 -12.25%

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