[SPRITZER] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 5.14%
YoY- 103.71%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 349,581 332,378 330,188 313,849 312,538 302,334 290,496 13.12%
PBT 39,504 37,752 37,904 35,272 34,974 29,436 28,368 24.67%
Tax -11,726 -10,828 -10,772 -9,794 -10,741 -9,150 -8,312 25.75%
NP 27,777 26,924 27,132 25,478 24,233 20,286 20,056 24.22%
-
NP to SH 27,777 26,924 27,132 25,478 24,233 20,286 20,056 24.22%
-
Tax Rate 29.68% 28.68% 28.42% 27.77% 30.71% 31.08% 29.30% -
Total Cost 321,804 305,454 303,056 288,371 288,305 282,048 270,440 12.27%
-
Net Worth 385,818 378,406 383,277 331,461 304,281 296,532 297,605 18.87%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 10,167 - - - -
Div Payout % - - - 39.91% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 385,818 378,406 383,277 331,461 304,281 296,532 297,605 18.87%
NOSH 209,992 209,992 209,992 209,992 181,931 182,100 182,605 9.75%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.95% 8.10% 8.22% 8.12% 7.75% 6.71% 6.90% -
ROE 7.20% 7.12% 7.08% 7.69% 7.96% 6.84% 6.74% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 166.49 158.30 157.26 169.77 171.79 166.03 159.63 2.84%
EPS 13.23 12.82 12.92 13.83 13.32 11.14 11.04 12.80%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 1.8375 1.8022 1.8254 1.793 1.6725 1.6284 1.6354 8.06%
Adjusted Per Share Value based on latest NOSH - 209,992
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 109.48 104.09 103.41 98.29 97.88 94.68 90.97 13.12%
EPS 8.70 8.43 8.50 7.98 7.59 6.35 6.28 24.24%
DPS 0.00 0.00 0.00 3.18 0.00 0.00 0.00 -
NAPS 1.2083 1.1851 1.2003 1.038 0.9529 0.9287 0.932 18.87%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.28 2.31 2.42 2.35 2.15 2.45 2.30 -
P/RPS 1.37 1.46 1.54 1.38 1.25 1.48 1.44 -3.26%
P/EPS 17.23 18.01 18.73 17.05 16.14 21.99 20.87 -11.98%
EY 5.80 5.55 5.34 5.86 6.20 4.55 4.79 13.59%
DY 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
P/NAPS 1.24 1.28 1.33 1.31 1.29 1.50 1.41 -8.20%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 28/08/18 30/05/18 26/02/18 28/11/17 23/08/17 29/05/17 -
Price 2.16 2.33 2.35 2.34 2.32 2.23 2.50 -
P/RPS 1.30 1.47 1.49 1.38 1.35 1.34 1.57 -11.81%
P/EPS 16.33 18.17 18.19 16.98 17.42 20.02 22.68 -19.65%
EY 6.12 5.50 5.50 5.89 5.74 5.00 4.41 24.39%
DY 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
P/NAPS 1.18 1.29 1.29 1.31 1.39 1.37 1.53 -15.88%

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