[SPRITZER] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 26.31%
YoY- 28.99%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 235,822 147,222 92,802 374,377 287,356 189,889 95,099 82.90%
PBT 29,395 14,781 13,168 41,299 33,144 20,677 9,972 105.18%
Tax -8,175 -3,978 -4,383 -10,050 -8,405 -5,104 -2,255 135.43%
NP 21,220 10,803 8,785 31,249 24,739 15,573 7,717 95.91%
-
NP to SH 21,220 10,803 8,785 31,249 24,739 15,573 7,717 95.91%
-
Tax Rate 27.81% 26.91% 33.29% 24.33% 25.36% 24.68% 22.61% -
Total Cost 214,602 136,419 84,017 343,128 262,617 174,316 87,382 81.73%
-
Net Worth 429,092 427,517 425,208 415,276 406,604 397,387 396,883 5.32%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 9,448 - - - -
Div Payout % - - - 30.24% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 429,092 427,517 425,208 415,276 406,604 397,387 396,883 5.32%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.00% 7.34% 9.47% 8.35% 8.61% 8.20% 8.11% -
ROE 4.95% 2.53% 2.07% 7.52% 6.08% 3.92% 1.94% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 112.31 70.12 44.20 178.30 136.86 90.44 45.29 82.90%
EPS 10.11 5.15 4.18 14.88 11.78 7.42 3.68 95.79%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 2.0436 2.0361 2.0251 1.9778 1.9365 1.8926 1.8902 5.32%
Adjusted Per Share Value based on latest NOSH - 209,992
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 73.97 46.18 29.11 117.43 90.13 59.56 29.83 82.90%
EPS 6.66 3.39 2.76 9.80 7.76 4.88 2.42 96.02%
DPS 0.00 0.00 0.00 2.96 0.00 0.00 0.00 -
NAPS 1.3459 1.341 1.3337 1.3026 1.2754 1.2465 1.2449 5.32%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.89 2.05 1.90 2.25 2.30 2.26 2.19 -
P/RPS 1.68 2.92 4.30 1.26 1.68 2.50 4.84 -50.51%
P/EPS 18.70 39.84 45.41 15.12 19.52 30.47 59.59 -53.72%
EY 5.35 2.51 2.20 6.61 5.12 3.28 1.68 115.99%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.01 0.94 1.14 1.19 1.19 1.16 -14.28%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 24/06/20 26/02/20 27/11/19 27/08/19 30/05/19 -
Price 1.85 1.97 2.00 2.20 2.19 2.30 2.30 -
P/RPS 1.65 2.81 4.53 1.23 1.60 2.54 5.08 -52.65%
P/EPS 18.31 38.29 47.80 14.78 18.59 31.01 62.58 -55.82%
EY 5.46 2.61 2.09 6.76 5.38 3.22 1.60 126.15%
DY 0.00 0.00 0.00 2.05 0.00 0.00 0.00 -
P/NAPS 0.91 0.97 0.99 1.11 1.13 1.22 1.22 -17.70%

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