[SPRITZER] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 16.28%
YoY- -4.92%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 287,356 189,889 95,099 347,684 262,186 166,189 82,547 129.51%
PBT 33,144 20,677 9,972 33,856 29,628 18,876 9,476 130.24%
Tax -8,405 -5,104 -2,255 -9,631 -8,795 -5,414 -2,693 113.41%
NP 24,739 15,573 7,717 24,225 20,833 13,462 6,783 136.75%
-
NP to SH 24,739 15,573 7,717 24,225 20,833 13,462 6,783 136.75%
-
Tax Rate 25.36% 24.68% 22.61% 28.45% 29.68% 28.68% 28.42% -
Total Cost 262,617 174,316 87,382 323,459 241,353 152,727 75,764 128.86%
-
Net Worth 406,604 397,387 396,883 389,198 385,818 378,406 383,277 4.01%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 7,348 - - - -
Div Payout % - - - 30.34% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 406,604 397,387 396,883 389,198 385,818 378,406 383,277 4.01%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.61% 8.20% 8.11% 6.97% 7.95% 8.10% 8.22% -
ROE 6.08% 3.92% 1.94% 6.22% 5.40% 3.56% 1.77% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 136.86 90.44 45.29 165.59 124.87 79.15 39.31 129.53%
EPS 11.78 7.42 3.68 11.54 9.92 6.41 3.23 136.74%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.9365 1.8926 1.8902 1.8536 1.8375 1.8022 1.8254 4.01%
Adjusted Per Share Value based on latest NOSH - 209,992
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 89.99 59.47 29.78 108.88 82.11 52.05 25.85 129.52%
EPS 7.75 4.88 2.42 7.59 6.52 4.22 2.12 137.11%
DPS 0.00 0.00 0.00 2.30 0.00 0.00 0.00 -
NAPS 1.2734 1.2445 1.2429 1.2189 1.2083 1.1851 1.2003 4.01%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.30 2.26 2.19 2.10 2.28 2.31 2.42 -
P/RPS 1.68 2.50 4.84 1.27 1.83 2.92 6.16 -57.91%
P/EPS 19.52 30.47 59.59 18.20 22.98 36.03 74.91 -59.16%
EY 5.12 3.28 1.68 5.49 4.35 2.78 1.33 145.42%
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 1.19 1.19 1.16 1.13 1.24 1.28 1.33 -7.14%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 27/08/19 30/05/19 26/02/19 21/11/18 28/08/18 30/05/18 -
Price 2.19 2.30 2.30 2.18 2.16 2.33 2.35 -
P/RPS 1.60 2.54 5.08 1.32 1.73 2.94 5.98 -58.44%
P/EPS 18.59 31.01 62.58 18.90 21.77 36.34 72.74 -59.69%
EY 5.38 3.22 1.60 5.29 4.59 2.75 1.37 148.70%
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 1.13 1.22 1.22 1.18 1.18 1.29 1.29 -8.44%

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