[SPRITZER] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 80.07%
YoY- 59.3%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 233,111 109,424 433,300 324,600 205,012 98,817 331,026 -20.89%
PBT 25,761 9,541 45,200 31,677 19,162 9,323 30,345 -10.36%
Tax -6,453 -2,383 -8,235 -5,979 -4,891 -2,674 -6,106 3.76%
NP 19,308 7,158 36,965 25,698 14,271 6,649 24,239 -14.10%
-
NP to SH 19,308 7,158 36,965 25,698 14,271 6,649 24,239 -14.10%
-
Tax Rate 25.05% 24.98% 18.22% 18.87% 25.52% 28.68% 20.12% -
Total Cost 213,803 102,266 396,335 298,902 190,741 92,168 306,787 -21.44%
-
Net Worth 493,679 500,142 494,475 483,818 470,542 470,120 462,750 4.41%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 13,080 - - - 9,448 -
Div Payout % - - 35.39% - - - 38.98% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 493,679 500,142 494,475 483,818 470,542 470,120 462,750 4.41%
NOSH 319,314 212,876 209,992 209,992 209,992 209,992 209,992 32.33%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.28% 6.54% 8.53% 7.92% 6.96% 6.73% 7.32% -
ROE 3.91% 1.43% 7.48% 5.31% 3.03% 1.41% 5.24% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 74.02 51.49 207.03 154.77 97.65 47.06 157.65 -39.67%
EPS 6.06 3.37 17.63 12.25 6.80 3.17 11.54 -34.98%
DPS 0.00 0.00 6.25 0.00 0.00 0.00 4.50 -
NAPS 1.5676 2.3534 2.3626 2.3068 2.2412 2.239 2.2039 -20.36%
Adjusted Per Share Value based on latest NOSH - 209,992
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 73.00 34.27 135.70 101.66 64.20 30.95 103.67 -20.90%
EPS 6.05 2.24 11.58 8.05 4.47 2.08 7.59 -14.06%
DPS 0.00 0.00 4.10 0.00 0.00 0.00 2.96 -
NAPS 1.5461 1.5663 1.5486 1.5152 1.4736 1.4723 1.4492 4.42%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.50 2.38 2.22 1.97 1.91 2.09 2.10 -
P/RPS 2.03 4.62 1.07 1.27 1.96 4.44 1.33 32.66%
P/EPS 24.47 70.66 12.57 16.08 28.10 66.00 18.19 21.92%
EY 4.09 1.42 7.96 6.22 3.56 1.52 5.50 -17.96%
DY 0.00 0.00 2.82 0.00 0.00 0.00 2.14 -
P/NAPS 0.96 1.01 0.94 0.85 0.85 0.93 0.95 0.70%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 27/02/23 25/11/22 29/08/22 30/05/22 25/02/22 -
Price 1.53 2.33 2.31 2.03 2.03 1.91 2.03 -
P/RPS 2.07 4.53 1.12 1.31 2.08 4.06 1.29 37.18%
P/EPS 24.96 69.18 13.08 16.57 29.86 60.32 17.58 26.40%
EY 4.01 1.45 7.65 6.04 3.35 1.66 5.69 -20.85%
DY 0.00 0.00 2.71 0.00 0.00 0.00 2.22 -
P/NAPS 0.98 0.99 0.98 0.88 0.91 0.85 0.92 4.31%

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