[SPRITZER] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -68.14%
YoY- 13.77%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 374,377 287,356 189,889 95,099 347,684 262,186 166,189 71.59%
PBT 41,299 33,144 20,677 9,972 33,856 29,628 18,876 68.29%
Tax -10,050 -8,405 -5,104 -2,255 -9,631 -8,795 -5,414 50.87%
NP 31,249 24,739 15,573 7,717 24,225 20,833 13,462 75.04%
-
NP to SH 31,249 24,739 15,573 7,717 24,225 20,833 13,462 75.04%
-
Tax Rate 24.33% 25.36% 24.68% 22.61% 28.45% 29.68% 28.68% -
Total Cost 343,128 262,617 174,316 87,382 323,459 241,353 152,727 71.28%
-
Net Worth 415,276 406,604 397,387 396,883 389,198 385,818 378,406 6.37%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 9,448 - - - 7,348 - - -
Div Payout % 30.24% - - - 30.34% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 415,276 406,604 397,387 396,883 389,198 385,818 378,406 6.37%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.35% 8.61% 8.20% 8.11% 6.97% 7.95% 8.10% -
ROE 7.52% 6.08% 3.92% 1.94% 6.22% 5.40% 3.56% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 178.30 136.86 90.44 45.29 165.59 124.87 79.15 71.58%
EPS 14.88 11.78 7.42 3.68 11.54 9.92 6.41 75.05%
DPS 4.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.9778 1.9365 1.8926 1.8902 1.8536 1.8375 1.8022 6.37%
Adjusted Per Share Value based on latest NOSH - 209,992
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 117.43 90.13 59.56 29.83 109.06 82.24 52.13 71.58%
EPS 9.80 7.76 4.88 2.42 7.60 6.53 4.22 75.09%
DPS 2.96 0.00 0.00 0.00 2.31 0.00 0.00 -
NAPS 1.3026 1.2754 1.2465 1.2449 1.2208 1.2102 1.1869 6.37%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.25 2.30 2.26 2.19 2.10 2.28 2.31 -
P/RPS 1.26 1.68 2.50 4.84 1.27 1.83 2.92 -42.80%
P/EPS 15.12 19.52 30.47 59.59 18.20 22.98 36.03 -43.85%
EY 6.61 5.12 3.28 1.68 5.49 4.35 2.78 77.86%
DY 2.00 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 1.14 1.19 1.19 1.16 1.13 1.24 1.28 -7.41%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 27/08/19 30/05/19 26/02/19 21/11/18 28/08/18 -
Price 2.20 2.19 2.30 2.30 2.18 2.16 2.33 -
P/RPS 1.23 1.60 2.54 5.08 1.32 1.73 2.94 -43.97%
P/EPS 14.78 18.59 31.01 62.58 18.90 21.77 36.34 -45.01%
EY 6.76 5.38 3.22 1.60 5.29 4.59 2.75 81.84%
DY 2.05 0.00 0.00 0.00 1.61 0.00 0.00 -
P/NAPS 1.11 1.13 1.22 1.22 1.18 1.18 1.29 -9.50%

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