[SPRITZER] QoQ Cumulative Quarter Result on 31-Aug-2016

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Aug-2016
Profit Trend
QoQ--%
YoY- -8.55%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 CAGR
Revenue 185,943 159,667 0 78,593 0 288,226 0 -
PBT 18,270 16,912 0 9,195 0 37,078 0 -
Tax -5,763 -4,979 0 -2,521 0 -8,621 0 -
NP 12,507 11,933 0 6,674 0 28,457 0 -
-
NP to SH 12,507 11,933 0 6,674 0 28,457 0 -
-
Tax Rate 31.54% 29.44% - 27.42% - 23.25% - -
Total Cost 173,436 147,734 0 71,919 0 259,769 0 -
-
Net Worth 266,649 267,966 0 268,672 0 238,807 0 -
Dividend
31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 CAGR
Div 5,813 - - - - 8,038 - -
Div Payout % 46.48% - - - - 28.25% - -
Equity
31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 CAGR
Net Worth 266,649 267,966 0 268,672 0 238,807 0 -
NOSH 166,095 166,895 161,598 161,598 146,158 146,158 145,393 19.32%
Ratio Analysis
31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 CAGR
NP Margin 6.73% 7.47% 0.00% 8.49% 0.00% 9.87% 0.00% -
ROE 4.69% 4.45% 0.00% 2.48% 0.00% 11.92% 0.00% -
Per Share
31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 CAGR
RPS 111.95 95.67 0.00 48.63 0.00 197.20 0.00 -
EPS 7.53 7.15 0.00 4.13 0.00 19.47 0.00 -
DPS 3.50 0.00 0.00 0.00 0.00 5.50 0.00 -
NAPS 1.6054 1.6056 0.00 1.6626 0.00 1.6339 0.00 -
Adjusted Per Share Value based on latest NOSH - 161,598
31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 CAGR
RPS 58.32 50.08 0.00 24.65 0.00 90.41 0.00 -
EPS 3.92 3.74 0.00 2.09 0.00 8.93 0.00 -
DPS 1.82 0.00 0.00 0.00 0.00 2.52 0.00 -
NAPS 0.8364 0.8405 0.00 0.8427 0.00 0.7491 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 CAGR
Date 30/12/16 30/11/16 30/09/16 30/08/16 30/06/16 31/05/16 31/03/16 -
Price 2.44 2.26 2.44 2.52 2.37 2.57 2.39 -
P/RPS 0.00 2.36 0.00 5.18 0.00 1.30 0.00 -
P/EPS 0.00 31.61 0.00 61.02 0.00 13.20 0.00 -
EY 0.00 3.16 0.00 1.64 0.00 7.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.14 0.00 -
P/NAPS 1.52 1.41 0.00 1.52 0.00 1.57 0.00 -
Price Multiplier on Announcement Date
31/12/16 30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 CAGR
Date 27/02/17 25/01/17 - 26/10/16 - 28/07/16 - -
Price 2.34 2.35 0.00 2.46 0.00 2.40 0.00 -
P/RPS 0.00 2.46 0.00 5.06 0.00 1.22 0.00 -
P/EPS 0.00 32.87 0.00 59.56 0.00 12.33 0.00 -
EY 0.00 3.04 0.00 1.68 0.00 8.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.29 0.00 -
P/NAPS 1.46 1.46 0.00 1.48 0.00 1.47 0.00 -

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