[SPRITZER] QoQ Cumulative Quarter Result on 28-Feb-2015 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- 53.23%
YoY- 5.4%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 132,279 66,658 253,667 181,935 120,223 62,378 238,750 -32.51%
PBT 18,951 9,371 31,963 20,960 13,312 8,757 28,311 -23.45%
Tax -4,248 -2,073 -9,156 -5,433 -3,179 -2,090 -6,745 -26.50%
NP 14,703 7,298 22,807 15,527 10,133 6,667 21,566 -22.51%
-
NP to SH 14,703 7,298 22,807 15,527 10,133 6,667 21,566 -22.51%
-
Tax Rate 22.42% 22.12% 28.65% 25.92% 23.88% 23.87% 23.82% -
Total Cost 117,576 59,360 230,860 166,408 110,090 55,711 217,184 -33.55%
-
Net Worth 233,308 223,120 209,455 200,148 200,339 195,474 184,616 16.87%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - 6,873 - - - 5,302 -
Div Payout % - - 30.14% - - - 24.59% -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 233,308 223,120 209,455 200,148 200,339 195,474 184,616 16.87%
NOSH 144,714 141,708 137,474 137,285 137,303 135,784 132,550 6.02%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 11.12% 10.95% 8.99% 8.53% 8.43% 10.69% 9.03% -
ROE 6.30% 3.27% 10.89% 7.76% 5.06% 3.41% 11.68% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 91.41 47.04 184.52 132.52 87.56 45.94 180.12 -36.34%
EPS 10.16 5.15 16.59 11.31 7.38 4.91 16.27 -26.92%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.6122 1.5745 1.5236 1.4579 1.4591 1.4396 1.3928 10.23%
Adjusted Per Share Value based on latest NOSH - 139,020
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 41.49 20.91 79.57 57.07 37.71 19.57 74.89 -32.52%
EPS 4.61 2.29 7.15 4.87 3.18 2.09 6.76 -22.50%
DPS 0.00 0.00 2.16 0.00 0.00 0.00 1.66 -
NAPS 0.7318 0.6999 0.657 0.6278 0.6284 0.6131 0.5791 16.86%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 2.17 1.79 1.93 2.13 2.06 2.24 1.80 -
P/RPS 0.00 0.00 1.05 1.61 2.35 4.88 1.00 -
P/EPS 0.00 0.00 11.63 18.83 27.91 45.62 11.06 -
EY 0.00 0.00 8.60 5.31 3.58 2.19 9.04 -
DY 0.00 0.00 2.59 0.00 0.00 0.00 2.22 -
P/NAPS 2.17 1.79 1.27 1.46 1.41 1.56 1.29 41.39%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 28/01/16 15/10/15 30/07/15 28/04/15 29/01/15 14/10/14 24/07/14 -
Price 2.31 1.85 1.75 2.05 2.11 2.04 2.30 -
P/RPS 0.00 0.00 0.95 1.55 2.41 4.44 1.28 -
P/EPS 0.00 0.00 10.55 18.13 28.59 41.55 14.14 -
EY 0.00 0.00 9.48 5.52 3.50 2.41 7.07 -
DY 0.00 0.00 2.86 0.00 0.00 0.00 1.74 -
P/NAPS 2.31 1.85 1.15 1.41 1.45 1.42 1.65 25.12%

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