[SPRITZER] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -59.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 CAGR
Revenue 313,849 234,404 151,167 72,624 185,943 159,667 0 -
PBT 35,272 26,231 14,718 7,092 18,270 16,912 0 -
Tax -9,794 -8,056 -4,575 -2,078 -5,763 -4,979 0 -
NP 25,478 18,175 10,143 5,014 12,507 11,933 0 -
-
NP to SH 25,478 18,175 10,143 5,014 12,507 11,933 0 -
-
Tax Rate 27.77% 30.71% 31.08% 29.30% 31.54% 29.44% - -
Total Cost 288,371 216,229 141,024 67,610 173,436 147,734 0 -
-
Net Worth 331,461 304,281 296,532 297,605 266,649 267,966 0 -
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 CAGR
Div 10,167 - - - 5,813 - - -
Div Payout % 39.91% - - - 46.48% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 CAGR
Net Worth 331,461 304,281 296,532 297,605 266,649 267,966 0 -
NOSH 209,992 181,931 182,100 182,605 166,095 166,895 161,598 23.27%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 CAGR
NP Margin 8.12% 7.75% 6.71% 6.90% 6.73% 7.47% 0.00% -
ROE 7.69% 5.97% 3.42% 1.68% 4.69% 4.45% 0.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 CAGR
RPS 169.77 128.84 83.01 39.91 111.95 95.67 0.00 -
EPS 13.83 9.99 5.57 2.76 7.53 7.15 0.00 -
DPS 5.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.793 1.6725 1.6284 1.6354 1.6054 1.6056 0.00 -
Adjusted Per Share Value based on latest NOSH - 182,605
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 CAGR
RPS 98.29 73.41 47.34 22.74 58.23 50.00 0.00 -
EPS 7.98 5.69 3.18 1.57 3.92 3.74 0.00 -
DPS 3.18 0.00 0.00 0.00 1.82 0.00 0.00 -
NAPS 1.038 0.9529 0.9287 0.932 0.8351 0.8392 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/11/16 30/09/16 -
Price 2.35 2.15 2.45 2.30 2.44 2.26 2.44 -
P/RPS 1.38 1.67 2.95 5.76 0.00 2.36 0.00 -
P/EPS 17.05 21.52 43.99 83.48 0.00 31.61 0.00 -
EY 5.86 4.65 2.27 1.20 0.00 3.16 0.00 -
DY 2.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.29 1.50 1.41 1.52 1.41 0.00 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 CAGR
Date 26/02/18 28/11/17 23/08/17 29/05/17 27/02/17 25/01/17 - -
Price 2.34 2.32 2.23 2.50 2.34 2.35 0.00 -
P/RPS 1.38 1.80 2.69 6.26 0.00 2.46 0.00 -
P/EPS 16.98 23.22 40.04 90.73 0.00 32.87 0.00 -
EY 5.89 4.31 2.50 1.10 0.00 3.04 0.00 -
DY 2.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.39 1.37 1.53 1.46 1.46 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