[SPRITZER] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 79.19%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 166,189 82,547 313,849 234,404 151,167 72,624 185,943 -7.23%
PBT 18,876 9,476 35,272 26,231 14,718 7,092 18,270 2.20%
Tax -5,414 -2,693 -9,794 -8,056 -4,575 -2,078 -5,763 -4.09%
NP 13,462 6,783 25,478 18,175 10,143 5,014 12,507 5.04%
-
NP to SH 13,462 6,783 25,478 18,175 10,143 5,014 12,507 5.04%
-
Tax Rate 28.68% 28.42% 27.77% 30.71% 31.08% 29.30% 31.54% -
Total Cost 152,727 75,764 288,371 216,229 141,024 67,610 173,436 -8.14%
-
Net Worth 378,406 383,277 331,461 304,281 296,532 297,605 266,649 26.36%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 10,167 - - - 5,813 -
Div Payout % - - 39.91% - - - 46.48% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 378,406 383,277 331,461 304,281 296,532 297,605 266,649 26.36%
NOSH 209,992 209,992 209,992 181,931 182,100 182,605 166,095 16.97%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.10% 8.22% 8.12% 7.75% 6.71% 6.90% 6.73% -
ROE 3.56% 1.77% 7.69% 5.97% 3.42% 1.68% 4.69% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 79.15 39.31 169.77 128.84 83.01 39.91 111.95 -20.68%
EPS 6.41 3.23 13.83 9.99 5.57 2.76 7.53 -10.20%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 3.50 -
NAPS 1.8022 1.8254 1.793 1.6725 1.6284 1.6354 1.6054 8.03%
Adjusted Per Share Value based on latest NOSH - 182,545
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 52.13 25.89 98.44 73.53 47.42 22.78 58.32 -7.22%
EPS 4.22 2.13 7.99 5.70 3.18 1.57 3.92 5.05%
DPS 0.00 0.00 3.19 0.00 0.00 0.00 1.82 -
NAPS 1.1869 1.2022 1.0397 0.9544 0.9301 0.9335 0.8364 26.36%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.31 2.42 2.35 2.15 2.45 2.30 2.44 -
P/RPS 2.92 6.16 1.38 1.67 2.95 5.76 0.00 -
P/EPS 36.03 74.91 17.05 21.52 43.99 83.48 0.00 -
EY 2.78 1.33 5.86 4.65 2.27 1.20 0.00 -
DY 0.00 0.00 2.34 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.33 1.31 1.29 1.50 1.41 1.52 -10.85%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 26/02/18 28/11/17 23/08/17 29/05/17 27/02/17 -
Price 2.33 2.35 2.34 2.32 2.23 2.50 2.34 -
P/RPS 2.94 5.98 1.38 1.80 2.69 6.26 0.00 -
P/EPS 36.34 72.74 16.98 23.22 40.04 90.73 0.00 -
EY 2.75 1.37 5.89 4.31 2.50 1.10 0.00 -
DY 0.00 0.00 2.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.29 1.31 1.39 1.37 1.53 1.46 -7.94%

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