[SPRITZER] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 68.05%
YoY- 14.12%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 230,413 151,084 76,052 308,450 235,822 147,222 92,802 83.25%
PBT 19,583 13,388 7,907 34,644 29,395 14,781 13,168 30.25%
Tax -3,451 -3,244 -1,847 1,016 -8,175 -3,978 -4,383 -14.72%
NP 16,132 10,144 6,060 35,660 21,220 10,803 8,785 49.90%
-
NP to SH 16,132 10,144 6,060 35,660 21,220 10,803 8,785 49.90%
-
Tax Rate 17.62% 24.23% 23.36% -2.93% 27.81% 26.91% 33.29% -
Total Cost 214,281 140,940 69,992 272,790 214,602 136,419 84,017 86.56%
-
Net Worth 453,847 447,045 450,740 444,000 429,092 427,517 425,208 4.43%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 9,448 - - - -
Div Payout % - - - 26.50% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 453,847 447,045 450,740 444,000 429,092 427,517 425,208 4.43%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.00% 6.71% 7.97% 11.56% 9.00% 7.34% 9.47% -
ROE 3.55% 2.27% 1.34% 8.03% 4.95% 2.53% 2.07% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 109.74 71.96 36.22 146.90 112.31 70.12 44.20 83.25%
EPS 7.68 4.83 2.89 16.98 10.11 5.15 4.18 49.95%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 2.1615 2.1291 2.1467 2.1146 2.0436 2.0361 2.0251 4.43%
Adjusted Per Share Value based on latest NOSH - 209,992
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 72.27 47.39 23.86 96.75 73.97 46.18 29.11 83.24%
EPS 5.06 3.18 1.90 11.19 6.66 3.39 2.76 49.73%
DPS 0.00 0.00 0.00 2.96 0.00 0.00 0.00 -
NAPS 1.4236 1.4022 1.4138 1.3927 1.3459 1.341 1.3337 4.44%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.03 2.09 2.00 1.97 1.89 2.05 1.90 -
P/RPS 1.85 2.90 5.52 1.34 1.68 2.92 4.30 -42.98%
P/EPS 26.42 43.26 69.30 11.60 18.70 39.84 45.41 -30.28%
EY 3.78 2.31 1.44 8.62 5.35 2.51 2.20 43.40%
DY 0.00 0.00 0.00 2.28 0.00 0.00 0.00 -
P/NAPS 0.94 0.98 0.93 0.93 0.92 1.01 0.94 0.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 25/08/21 27/05/21 26/02/21 25/11/20 26/08/20 24/06/20 -
Price 2.05 2.03 2.13 1.87 1.85 1.97 2.00 -
P/RPS 1.87 2.82 5.88 1.27 1.65 2.81 4.53 -44.52%
P/EPS 26.68 42.02 73.80 11.01 18.31 38.29 47.80 -32.18%
EY 3.75 2.38 1.35 9.08 5.46 2.61 2.09 47.60%
DY 0.00 0.00 0.00 2.41 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 0.99 0.88 0.91 0.97 0.99 -2.70%

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