[SPRITZER] QoQ Annualized Quarter Result on 31-Aug-2013 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
11-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 8.75%
YoY- 65.89%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 238,750 227,325 221,684 222,644 201,935 201,921 188,638 17.02%
PBT 28,311 25,105 22,286 26,220 22,788 21,640 20,976 22.15%
Tax -6,745 -5,462 -5,094 -5,304 -3,555 -3,924 -4,412 32.74%
NP 21,566 19,642 17,192 20,916 19,233 17,716 16,564 19.25%
-
NP to SH 21,566 19,642 17,192 20,916 19,233 17,716 16,564 19.25%
-
Tax Rate 23.82% 21.76% 22.86% 20.23% 15.60% 18.13% 21.03% -
Total Cost 217,184 207,682 204,492 201,728 182,702 184,205 172,074 16.80%
-
Net Worth 184,616 176,850 170,701 172,306 166,275 159,548 158,063 10.91%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 5,302 - - - 5,237 - - -
Div Payout % 24.59% - - - 27.23% - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 184,616 176,850 170,701 172,306 166,275 159,548 158,063 10.91%
NOSH 132,550 132,482 132,449 132,045 130,925 130,777 130,630 0.97%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 9.03% 8.64% 7.76% 9.39% 9.52% 8.77% 8.78% -
ROE 11.68% 11.11% 10.07% 12.14% 11.57% 11.10% 10.48% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 180.12 171.59 167.37 168.61 154.24 154.40 144.41 15.88%
EPS 16.27 14.83 12.98 15.84 14.69 13.55 12.68 18.09%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.3928 1.3349 1.2888 1.3049 1.27 1.22 1.21 9.84%
Adjusted Per Share Value based on latest NOSH - 132,045
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 74.89 71.30 69.54 69.84 63.34 63.34 59.17 17.02%
EPS 6.76 6.16 5.39 6.56 6.03 5.56 5.20 19.13%
DPS 1.66 0.00 0.00 0.00 1.64 0.00 0.00 -
NAPS 0.5791 0.5547 0.5354 0.5405 0.5216 0.5005 0.4958 10.91%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.80 1.73 1.82 1.54 1.42 1.03 0.88 -
P/RPS 1.00 1.01 1.09 0.91 0.92 0.67 0.61 39.07%
P/EPS 11.06 11.67 14.02 9.72 9.67 7.60 6.94 36.47%
EY 9.04 8.57 7.13 10.29 10.35 13.15 14.41 -26.73%
DY 2.22 0.00 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 1.29 1.30 1.41 1.18 1.12 0.84 0.73 46.21%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 24/07/14 29/04/14 24/01/14 11/10/13 29/07/13 23/04/13 31/01/13 -
Price 2.30 1.92 1.70 1.68 1.82 1.16 1.00 -
P/RPS 1.28 1.12 1.02 1.00 1.18 0.75 0.69 51.03%
P/EPS 14.14 12.95 13.10 10.61 12.39 8.56 7.89 47.59%
EY 7.07 7.72 7.64 9.43 8.07 11.68 12.68 -32.28%
DY 1.74 0.00 0.00 0.00 2.20 0.00 0.00 -
P/NAPS 1.65 1.44 1.32 1.29 1.43 0.95 0.83 58.16%

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