[SPRITZER] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -83.01%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 331,026 230,413 151,084 76,052 308,450 235,822 147,222 71.37%
PBT 30,345 19,583 13,388 7,907 34,644 29,395 14,781 61.31%
Tax -6,106 -3,451 -3,244 -1,847 1,016 -8,175 -3,978 32.96%
NP 24,239 16,132 10,144 6,060 35,660 21,220 10,803 71.13%
-
NP to SH 24,239 16,132 10,144 6,060 35,660 21,220 10,803 71.13%
-
Tax Rate 20.12% 17.62% 24.23% 23.36% -2.93% 27.81% 26.91% -
Total Cost 306,787 214,281 140,940 69,992 272,790 214,602 136,419 71.39%
-
Net Worth 462,750 453,847 447,045 450,740 444,000 429,092 427,517 5.40%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 9,448 - - - 9,448 - - -
Div Payout % 38.98% - - - 26.50% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 462,750 453,847 447,045 450,740 444,000 429,092 427,517 5.40%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.32% 7.00% 6.71% 7.97% 11.56% 9.00% 7.34% -
ROE 5.24% 3.55% 2.27% 1.34% 8.03% 4.95% 2.53% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 157.65 109.74 71.96 36.22 146.90 112.31 70.12 71.36%
EPS 11.54 7.68 4.83 2.89 16.98 10.11 5.15 70.98%
DPS 4.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 2.2039 2.1615 2.1291 2.1467 2.1146 2.0436 2.0361 5.40%
Adjusted Per Share Value based on latest NOSH - 209,992
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 103.83 72.27 47.39 23.86 96.75 73.97 46.18 71.37%
EPS 7.60 5.06 3.18 1.90 11.19 6.66 3.39 71.04%
DPS 2.96 0.00 0.00 0.00 2.96 0.00 0.00 -
NAPS 1.4515 1.4236 1.4022 1.4138 1.3927 1.3459 1.341 5.40%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.10 2.03 2.09 2.00 1.97 1.89 2.05 -
P/RPS 1.33 1.85 2.90 5.52 1.34 1.68 2.92 -40.71%
P/EPS 18.19 26.42 43.26 69.30 11.60 18.70 39.84 -40.62%
EY 5.50 3.78 2.31 1.44 8.62 5.35 2.51 68.46%
DY 2.14 0.00 0.00 0.00 2.28 0.00 0.00 -
P/NAPS 0.95 0.94 0.98 0.93 0.93 0.92 1.01 -3.98%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 25/08/21 27/05/21 26/02/21 25/11/20 26/08/20 -
Price 2.03 2.05 2.03 2.13 1.87 1.85 1.97 -
P/RPS 1.29 1.87 2.82 5.88 1.27 1.65 2.81 -40.40%
P/EPS 17.58 26.68 42.02 73.80 11.01 18.31 38.29 -40.40%
EY 5.69 3.75 2.38 1.35 9.08 5.46 2.61 67.89%
DY 2.22 0.00 0.00 0.00 2.41 0.00 0.00 -
P/NAPS 0.92 0.95 0.95 0.99 0.88 0.91 0.97 -3.45%

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