[SPRITZER] QoQ Annualized Quarter Result on 31-May-2013 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 8.56%
YoY- 81.68%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 227,325 221,684 222,644 201,935 201,921 188,638 190,624 12.49%
PBT 25,105 22,286 26,220 22,788 21,640 20,976 16,336 33.27%
Tax -5,462 -5,094 -5,304 -3,555 -3,924 -4,412 -3,728 29.08%
NP 19,642 17,192 20,916 19,233 17,716 16,564 12,608 34.49%
-
NP to SH 19,642 17,192 20,916 19,233 17,716 16,564 12,608 34.49%
-
Tax Rate 21.76% 22.86% 20.23% 15.60% 18.13% 21.03% 22.82% -
Total Cost 207,682 204,492 201,728 182,702 184,205 172,074 178,016 10.85%
-
Net Worth 176,850 170,701 172,306 166,275 159,548 158,063 153,022 10.15%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - 5,237 - - - -
Div Payout % - - - 27.23% - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 176,850 170,701 172,306 166,275 159,548 158,063 153,022 10.15%
NOSH 132,482 132,449 132,045 130,925 130,777 130,630 130,788 0.86%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 8.64% 7.76% 9.39% 9.52% 8.77% 8.78% 6.61% -
ROE 11.11% 10.07% 12.14% 11.57% 11.10% 10.48% 8.24% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 171.59 167.37 168.61 154.24 154.40 144.41 145.75 11.52%
EPS 14.83 12.98 15.84 14.69 13.55 12.68 9.64 33.36%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.3349 1.2888 1.3049 1.27 1.22 1.21 1.17 9.21%
Adjusted Per Share Value based on latest NOSH - 131,258
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 71.30 69.54 69.84 63.34 63.34 59.17 59.79 12.49%
EPS 6.16 5.39 6.56 6.03 5.56 5.20 3.95 34.58%
DPS 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
NAPS 0.5547 0.5354 0.5405 0.5216 0.5005 0.4958 0.48 10.15%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.73 1.82 1.54 1.42 1.03 0.88 0.81 -
P/RPS 1.01 1.09 0.91 0.92 0.67 0.61 0.56 48.32%
P/EPS 11.67 14.02 9.72 9.67 7.60 6.94 8.40 24.58%
EY 8.57 7.13 10.29 10.35 13.15 14.41 11.90 -19.70%
DY 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 1.30 1.41 1.18 1.12 0.84 0.73 0.69 52.72%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 29/04/14 24/01/14 11/10/13 29/07/13 23/04/13 31/01/13 31/10/12 -
Price 1.92 1.70 1.68 1.82 1.16 1.00 0.85 -
P/RPS 1.12 1.02 1.00 1.18 0.75 0.69 0.58 55.25%
P/EPS 12.95 13.10 10.61 12.39 8.56 7.89 8.82 29.27%
EY 7.72 7.64 9.43 8.07 11.68 12.68 11.34 -22.66%
DY 0.00 0.00 0.00 2.20 0.00 0.00 0.00 -
P/NAPS 1.44 1.32 1.29 1.43 0.95 0.83 0.73 57.48%

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