[SPRITZER] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -56.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
Revenue 312,538 302,334 290,496 185,943 383,200 0 471,558 -31.61%
PBT 34,974 29,436 28,368 18,270 40,588 0 55,170 -34.37%
Tax -10,741 -9,150 -8,312 -5,763 -11,949 0 -15,126 -27.11%
NP 24,233 20,286 20,056 12,507 28,639 0 40,044 -37.13%
-
NP to SH 24,233 20,286 20,056 12,507 28,639 0 40,044 -37.13%
-
Tax Rate 30.71% 31.08% 29.30% 31.54% 29.44% - 27.42% -
Total Cost 288,305 282,048 270,440 173,436 354,561 0 431,514 -31.10%
-
Net Worth 304,281 296,532 297,605 266,649 267,966 0 268,672 12.18%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
Div - - - 5,813 - - - -
Div Payout % - - - 46.48% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
Net Worth 304,281 296,532 297,605 266,649 267,966 0 268,672 12.18%
NOSH 181,931 182,100 182,605 166,095 166,895 161,598 161,598 11.57%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
NP Margin 7.75% 6.71% 6.90% 6.73% 7.47% 0.00% 8.49% -
ROE 7.96% 6.84% 6.74% 4.69% 10.69% 0.00% 14.90% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
RPS 171.79 166.03 159.63 111.95 229.61 0.00 291.81 -38.71%
EPS 13.32 11.14 11.04 7.53 17.16 0.00 24.78 -43.65%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.6725 1.6284 1.6354 1.6054 1.6056 0.00 1.6626 0.55%
Adjusted Per Share Value based on latest NOSH - 179,375
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
RPS 98.03 94.83 91.12 58.32 120.20 0.00 147.91 -31.62%
EPS 7.60 6.36 6.29 3.92 8.98 0.00 12.56 -37.13%
DPS 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
NAPS 0.9544 0.9301 0.9335 0.8364 0.8405 0.00 0.8427 12.18%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/11/16 30/09/16 30/08/16 -
Price 2.15 2.45 2.30 2.44 2.26 2.44 2.52 -
P/RPS 1.25 1.48 1.44 0.00 0.98 0.00 0.86 41.27%
P/EPS 16.14 21.99 20.87 0.00 13.17 0.00 10.17 53.23%
EY 6.20 4.55 4.79 0.00 7.59 0.00 9.83 -34.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.50 1.41 1.52 1.41 0.00 1.52 -14.06%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
Date 28/11/17 23/08/17 29/05/17 27/02/17 25/01/17 - 26/10/16 -
Price 2.32 2.23 2.50 2.34 2.35 0.00 2.46 -
P/RPS 1.35 1.34 1.57 0.00 1.02 0.00 0.84 55.02%
P/EPS 17.42 20.02 22.68 0.00 13.69 0.00 9.93 68.09%
EY 5.74 5.00 4.41 0.00 7.30 0.00 10.07 -40.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.37 1.53 1.46 1.46 0.00 1.48 -5.63%

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