[SPRITZER] QoQ Annualized Quarter Result on 31-May-2010 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -0.11%
YoY- 54.37%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 139,634 141,278 139,244 131,636 124,366 121,570 124,968 7.70%
PBT 12,209 12,112 13,112 14,314 14,012 13,964 14,236 -9.75%
Tax -1,754 -740 -2,068 -1,773 -1,457 -1,536 -1,980 -7.78%
NP 10,454 11,372 11,044 12,541 12,554 12,428 12,256 -10.08%
-
NP to SH 10,454 11,372 11,044 12,541 12,554 12,428 12,256 -10.08%
-
Tax Rate 14.37% 6.11% 15.77% 12.39% 10.40% 11.00% 13.91% -
Total Cost 129,180 129,906 128,200 119,095 111,812 109,142 112,712 9.54%
-
Net Worth 141,843 142,476 140,012 137,219 134,057 133,418 130,109 5.94%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - 3,265 - - - -
Div Payout % - - - 26.04% - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 141,843 142,476 140,012 137,219 134,057 133,418 130,109 5.94%
NOSH 130,683 130,712 130,853 130,635 130,596 130,546 130,382 0.15%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 7.49% 8.05% 7.93% 9.53% 10.09% 10.22% 9.81% -
ROE 7.37% 7.98% 7.89% 9.14% 9.37% 9.32% 9.42% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 106.85 108.08 106.41 100.77 95.23 93.12 95.85 7.53%
EPS 8.00 8.70 8.44 9.60 9.61 9.52 9.40 -10.21%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.0854 1.09 1.07 1.0504 1.0265 1.022 0.9979 5.77%
Adjusted Per Share Value based on latest NOSH - 130,753
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 43.80 44.31 43.68 41.29 39.01 38.13 39.20 7.69%
EPS 3.28 3.57 3.46 3.93 3.94 3.90 3.84 -10.00%
DPS 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
NAPS 0.4449 0.4469 0.4392 0.4304 0.4205 0.4185 0.4081 5.94%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.90 0.76 0.81 0.74 0.55 0.56 0.56 -
P/RPS 0.84 0.70 0.76 0.73 0.58 0.60 0.58 28.09%
P/EPS 11.25 8.74 9.60 7.71 5.72 5.88 5.96 52.91%
EY 8.89 11.45 10.42 12.97 17.48 17.00 16.79 -34.62%
DY 0.00 0.00 0.00 3.38 0.00 0.00 0.00 -
P/NAPS 0.83 0.70 0.76 0.70 0.54 0.55 0.56 30.08%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 25/04/11 27/01/11 19/10/10 26/07/10 20/04/10 28/01/10 28/09/09 -
Price 0.80 0.88 0.80 0.86 0.74 0.54 0.56 -
P/RPS 0.75 0.81 0.75 0.85 0.78 0.58 0.58 18.74%
P/EPS 10.00 10.11 9.48 8.96 7.70 5.67 5.96 41.33%
EY 10.00 9.89 10.55 11.16 12.99 17.63 16.79 -29.27%
DY 0.00 0.00 0.00 2.91 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.75 0.82 0.72 0.53 0.56 20.48%

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