[SPRITZER] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 6.02%
YoY- -23.98%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 410,024 395,268 331,026 307,217 302,168 304,208 308,450 20.96%
PBT 38,324 37,292 30,345 26,110 26,776 31,628 34,644 6.98%
Tax -9,782 -10,696 -6,106 -4,601 -6,488 -7,388 1,016 -
NP 28,542 26,596 24,239 21,509 20,288 24,240 35,660 -13.82%
-
NP to SH 28,542 26,596 24,239 21,509 20,288 24,240 35,660 -13.82%
-
Tax Rate 25.52% 28.68% 20.12% 17.62% 24.23% 23.36% -2.93% -
Total Cost 381,482 368,672 306,787 285,708 281,880 279,968 272,790 25.13%
-
Net Worth 470,542 470,120 462,750 453,847 447,045 450,740 444,000 3.95%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 9,448 - - - 9,448 -
Div Payout % - - 38.98% - - - 26.50% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 470,542 470,120 462,750 453,847 447,045 450,740 444,000 3.95%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.96% 6.73% 7.32% 7.00% 6.71% 7.97% 11.56% -
ROE 6.07% 5.66% 5.24% 4.74% 4.54% 5.38% 8.03% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 195.30 188.25 157.65 146.32 143.91 144.88 146.90 20.97%
EPS 13.60 12.68 11.54 10.24 9.66 11.56 16.98 -13.79%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.50 -
NAPS 2.2412 2.239 2.2039 2.1615 2.1291 2.1467 2.1146 3.96%
Adjusted Per Share Value based on latest NOSH - 209,992
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 128.61 123.98 103.83 96.36 94.78 95.42 96.75 20.96%
EPS 8.95 8.34 7.60 6.75 6.36 7.60 11.19 -13.87%
DPS 0.00 0.00 2.96 0.00 0.00 0.00 2.96 -
NAPS 1.4759 1.4746 1.4515 1.4236 1.4022 1.4138 1.3927 3.95%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.91 2.09 2.10 2.03 2.09 2.00 1.97 -
P/RPS 0.98 1.11 1.33 1.39 1.45 1.38 1.34 -18.87%
P/EPS 14.05 16.50 18.19 19.82 21.63 17.32 11.60 13.66%
EY 7.12 6.06 5.50 5.05 4.62 5.77 8.62 -11.99%
DY 0.00 0.00 2.14 0.00 0.00 0.00 2.28 -
P/NAPS 0.85 0.93 0.95 0.94 0.98 0.93 0.93 -5.83%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 25/02/22 26/11/21 25/08/21 27/05/21 26/02/21 -
Price 2.03 1.91 2.03 2.05 2.03 2.13 1.87 -
P/RPS 1.04 1.01 1.29 1.40 1.41 1.47 1.27 -12.50%
P/EPS 14.93 15.08 17.58 20.01 21.01 18.45 11.01 22.58%
EY 6.70 6.63 5.69 5.00 4.76 5.42 9.08 -18.38%
DY 0.00 0.00 2.22 0.00 0.00 0.00 2.41 -
P/NAPS 0.91 0.85 0.92 0.95 0.95 0.99 0.88 2.26%

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