[SPRITZER] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 31/12/15 30/11/15 CAGR
Revenue 471,558 0 288,226 0 270,109 0 264,558 115.35%
PBT 55,170 0 37,078 0 35,065 0 37,902 64.58%
Tax -15,126 0 -8,621 0 -7,208 0 -8,496 115.02%
NP 40,044 0 28,457 0 27,857 0 29,406 50.65%
-
NP to SH 40,044 0 28,457 0 27,857 0 29,406 50.65%
-
Tax Rate 27.42% - 23.25% - 20.56% - 22.42% -
Total Cost 431,514 0 259,769 0 242,252 0 235,152 123.83%
-
Net Worth 268,672 0 238,807 0 232,410 236,449 233,308 20.60%
Dividend
31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 31/12/15 30/11/15 CAGR
Div - - 8,038 - - - - -
Div Payout % - - 28.25% - - - - -
Equity
31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 31/12/15 30/11/15 CAGR
Net Worth 268,672 0 238,807 0 232,410 236,449 233,308 20.60%
NOSH 161,598 146,158 146,158 145,393 145,393 144,714 144,714 15.77%
Ratio Analysis
31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 31/12/15 30/11/15 CAGR
NP Margin 8.49% 0.00% 9.87% 0.00% 10.31% 0.00% 11.12% -
ROE 14.90% 0.00% 11.92% 0.00% 11.99% 0.00% 12.60% -
Per Share
31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 31/12/15 30/11/15 CAGR
RPS 291.81 0.00 197.20 0.00 185.78 0.00 182.81 86.02%
EPS 24.78 0.00 19.47 0.00 19.16 0.00 20.32 30.13%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 0.00 -
NAPS 1.6626 0.00 1.6339 0.00 1.5985 1.6339 1.6122 4.17%
Adjusted Per Share Value based on latest NOSH - 147,030
31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 31/12/15 30/11/15 CAGR
RPS 147.68 0.00 90.26 0.00 84.59 0.00 82.85 115.36%
EPS 12.54 0.00 8.91 0.00 8.72 0.00 9.21 50.62%
DPS 0.00 0.00 2.52 0.00 0.00 0.00 0.00 -
NAPS 0.8414 0.00 0.7479 0.00 0.7278 0.7405 0.7307 20.59%
Price Multiplier on Financial Quarter End Date
31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 31/12/15 30/11/15 CAGR
Date 30/08/16 30/06/16 31/05/16 31/03/16 29/02/16 31/12/15 30/11/15 -
Price 2.52 2.37 2.57 2.39 2.41 2.13 2.17 -
P/RPS 0.86 0.00 1.30 0.00 1.30 0.00 0.00 -
P/EPS 10.17 0.00 13.20 0.00 12.58 0.00 0.00 -
EY 9.83 0.00 7.58 0.00 7.95 0.00 0.00 -
DY 0.00 0.00 2.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.00 1.57 0.00 1.51 1.30 2.17 -37.65%
Price Multiplier on Announcement Date
31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 31/12/15 30/11/15 CAGR
Date 26/10/16 - 28/07/16 - 28/04/16 - 28/01/16 -
Price 2.46 0.00 2.40 0.00 2.58 0.00 2.31 -
P/RPS 0.84 0.00 1.22 0.00 1.39 0.00 0.00 -
P/EPS 9.93 0.00 12.33 0.00 13.47 0.00 0.00 -
EY 10.07 0.00 8.11 0.00 7.43 0.00 0.00 -
DY 0.00 0.00 2.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.00 1.47 0.00 1.61 0.00 2.31 -44.61%

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