[SPRITZER] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 9.72%
YoY- 9.72%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 433,300 432,800 410,024 395,268 331,026 307,217 302,168 27.07%
PBT 45,200 42,236 38,324 37,292 30,345 26,110 26,776 41.63%
Tax -8,235 -7,972 -9,782 -10,696 -6,106 -4,601 -6,488 17.17%
NP 36,965 34,264 28,542 26,596 24,239 21,509 20,288 49.01%
-
NP to SH 36,965 34,264 28,542 26,596 24,239 21,509 20,288 49.01%
-
Tax Rate 18.22% 18.87% 25.52% 28.68% 20.12% 17.62% 24.23% -
Total Cost 396,335 398,536 381,482 368,672 306,787 285,708 281,880 25.42%
-
Net Worth 494,475 483,818 470,542 470,120 462,750 453,847 447,045 6.93%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 13,080 - - - 9,448 - - -
Div Payout % 35.39% - - - 38.98% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 494,475 483,818 470,542 470,120 462,750 453,847 447,045 6.93%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.53% 7.92% 6.96% 6.73% 7.32% 7.00% 6.71% -
ROE 7.48% 7.08% 6.07% 5.66% 5.24% 4.74% 4.54% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 207.03 206.35 195.30 188.25 157.65 146.32 143.91 27.35%
EPS 17.63 16.33 13.60 12.68 11.54 10.24 9.66 49.17%
DPS 6.25 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 2.3626 2.3068 2.2412 2.239 2.2039 2.1615 2.1291 7.16%
Adjusted Per Share Value based on latest NOSH - 209,992
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 135.70 135.54 128.41 123.79 103.67 96.21 94.63 27.08%
EPS 11.58 10.73 8.94 8.33 7.59 6.74 6.35 49.10%
DPS 4.10 0.00 0.00 0.00 2.96 0.00 0.00 -
NAPS 1.5486 1.5152 1.4736 1.4723 1.4492 1.4213 1.40 6.93%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.22 1.97 1.91 2.09 2.10 2.03 2.09 -
P/RPS 1.07 0.95 0.98 1.11 1.33 1.39 1.45 -18.29%
P/EPS 12.57 12.06 14.05 16.50 18.19 19.82 21.63 -30.29%
EY 7.96 8.29 7.12 6.06 5.50 5.05 4.62 43.57%
DY 2.82 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 0.94 0.85 0.85 0.93 0.95 0.94 0.98 -2.73%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 29/08/22 30/05/22 25/02/22 26/11/21 25/08/21 -
Price 2.31 2.03 2.03 1.91 2.03 2.05 2.03 -
P/RPS 1.12 0.98 1.04 1.01 1.29 1.40 1.41 -14.19%
P/EPS 13.08 12.43 14.93 15.08 17.58 20.01 21.01 -27.02%
EY 7.65 8.05 6.70 6.63 5.69 5.00 4.76 37.08%
DY 2.71 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.98 0.88 0.91 0.85 0.92 0.95 0.95 2.08%

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