[SPRITZER] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 59.03%
YoY- -23.98%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 205,012 98,817 331,026 230,413 151,084 76,052 308,450 -23.89%
PBT 19,162 9,323 30,345 19,583 13,388 7,907 34,644 -32.69%
Tax -4,891 -2,674 -6,106 -3,451 -3,244 -1,847 1,016 -
NP 14,271 6,649 24,239 16,132 10,144 6,060 35,660 -45.78%
-
NP to SH 14,271 6,649 24,239 16,132 10,144 6,060 35,660 -45.78%
-
Tax Rate 25.52% 28.68% 20.12% 17.62% 24.23% 23.36% -2.93% -
Total Cost 190,741 92,168 306,787 214,281 140,940 69,992 272,790 -21.27%
-
Net Worth 470,542 470,120 462,750 453,847 447,045 450,740 444,000 3.95%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 9,448 - - - 9,448 -
Div Payout % - - 38.98% - - - 26.50% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 470,542 470,120 462,750 453,847 447,045 450,740 444,000 3.95%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.96% 6.73% 7.32% 7.00% 6.71% 7.97% 11.56% -
ROE 3.03% 1.41% 5.24% 3.55% 2.27% 1.34% 8.03% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 97.65 47.06 157.65 109.74 71.96 36.22 146.90 -23.88%
EPS 6.80 3.17 11.54 7.68 4.83 2.89 16.98 -45.76%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.50 -
NAPS 2.2412 2.239 2.2039 2.1615 2.1291 2.1467 2.1146 3.96%
Adjusted Per Share Value based on latest NOSH - 209,992
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 64.20 30.95 103.67 72.16 47.32 23.82 96.60 -23.90%
EPS 4.47 2.08 7.59 5.05 3.18 1.90 11.17 -45.78%
DPS 0.00 0.00 2.96 0.00 0.00 0.00 2.96 -
NAPS 1.4736 1.4723 1.4492 1.4213 1.40 1.4116 1.3905 3.95%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.91 2.09 2.10 2.03 2.09 2.00 1.97 -
P/RPS 1.96 4.44 1.33 1.85 2.90 5.52 1.34 28.94%
P/EPS 28.10 66.00 18.19 26.42 43.26 69.30 11.60 80.66%
EY 3.56 1.52 5.50 3.78 2.31 1.44 8.62 -44.63%
DY 0.00 0.00 2.14 0.00 0.00 0.00 2.28 -
P/NAPS 0.85 0.93 0.95 0.94 0.98 0.93 0.93 -5.83%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 25/02/22 26/11/21 25/08/21 27/05/21 26/02/21 -
Price 2.03 1.91 2.03 2.05 2.03 2.13 1.87 -
P/RPS 2.08 4.06 1.29 1.87 2.82 5.88 1.27 39.06%
P/EPS 29.86 60.32 17.58 26.68 42.02 73.80 11.01 94.83%
EY 3.35 1.66 5.69 3.75 2.38 1.35 9.08 -48.65%
DY 0.00 0.00 2.22 0.00 0.00 0.00 2.41 -
P/NAPS 0.91 0.85 0.92 0.95 0.95 0.99 0.88 2.26%

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