[SPRITZER] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 87.87%
YoY- 41.15%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 281,555 134,990 490,675 365,669 233,111 109,424 433,300 -24.99%
PBT 39,966 18,085 65,924 48,606 25,761 9,541 45,200 -7.88%
Tax -4,685 -2,561 -16,438 -12,333 -6,453 -2,383 -8,235 -31.36%
NP 35,281 15,524 49,486 36,273 19,308 7,158 36,965 -3.06%
-
NP to SH 35,281 15,524 49,486 36,273 19,308 7,158 36,965 -3.06%
-
Tax Rate 11.72% 14.16% 24.93% 25.37% 25.05% 24.98% 18.22% -
Total Cost 246,274 119,466 441,189 329,396 213,803 102,266 396,335 -27.20%
-
Net Worth 546,229 542,897 530,686 517,650 493,679 500,142 494,475 6.86%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 17,516 - - - 13,080 -
Div Payout % - - 35.40% - - - 35.39% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 546,229 542,897 530,686 517,650 493,679 500,142 494,475 6.86%
NOSH 319,314 319,314 319,314 319,314 319,314 212,876 209,992 32.26%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 12.53% 11.50% 10.09% 9.92% 8.28% 6.54% 8.53% -
ROE 6.46% 2.86% 9.32% 7.01% 3.91% 1.43% 7.48% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 88.18 42.31 154.07 114.66 74.02 51.49 207.03 -43.41%
EPS 11.06 4.87 15.54 11.39 6.06 3.37 17.63 -26.73%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 6.25 -
NAPS 1.7107 1.7016 1.6663 1.6231 1.5676 2.3534 2.3626 -19.38%
Adjusted Per Share Value based on latest NOSH - 319,314
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 88.17 42.27 153.67 114.52 73.00 34.27 135.70 -25.00%
EPS 11.05 4.86 15.50 11.36 6.05 2.24 11.58 -3.07%
DPS 0.00 0.00 5.49 0.00 0.00 0.00 4.10 -
NAPS 1.7106 1.7002 1.662 1.6211 1.5461 1.5663 1.5486 6.86%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 2.66 2.23 1.83 1.58 1.50 2.38 2.22 -
P/RPS 3.02 5.27 1.19 1.38 2.03 4.62 1.07 99.84%
P/EPS 24.07 45.83 11.78 13.89 24.47 70.66 12.57 54.26%
EY 4.15 2.18 8.49 7.20 4.09 1.42 7.96 -35.24%
DY 0.00 0.00 3.01 0.00 0.00 0.00 2.82 -
P/NAPS 1.55 1.31 1.10 0.97 0.96 1.01 0.94 39.61%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 30/05/24 28/02/24 27/11/23 29/08/23 30/05/23 27/02/23 -
Price 2.59 2.58 2.13 1.69 1.53 2.33 2.31 -
P/RPS 2.94 6.10 1.38 1.47 2.07 4.53 1.12 90.40%
P/EPS 23.44 53.02 13.71 14.86 24.96 69.18 13.08 47.58%
EY 4.27 1.89 7.29 6.73 4.01 1.45 7.65 -32.23%
DY 0.00 0.00 2.58 0.00 0.00 0.00 2.71 -
P/NAPS 1.51 1.52 1.28 1.04 0.98 0.99 0.98 33.43%

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