[SPRITZER] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -72.57%
YoY- 9.72%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 433,300 324,600 205,012 98,817 331,026 230,413 151,084 101.47%
PBT 45,200 31,677 19,162 9,323 30,345 19,583 13,388 124.55%
Tax -8,235 -5,979 -4,891 -2,674 -6,106 -3,451 -3,244 85.77%
NP 36,965 25,698 14,271 6,649 24,239 16,132 10,144 136.24%
-
NP to SH 36,965 25,698 14,271 6,649 24,239 16,132 10,144 136.24%
-
Tax Rate 18.22% 18.87% 25.52% 28.68% 20.12% 17.62% 24.23% -
Total Cost 396,335 298,902 190,741 92,168 306,787 214,281 140,940 98.85%
-
Net Worth 494,475 483,818 470,542 470,120 462,750 453,847 447,045 6.93%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 13,080 - - - 9,448 - - -
Div Payout % 35.39% - - - 38.98% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 494,475 483,818 470,542 470,120 462,750 453,847 447,045 6.93%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.53% 7.92% 6.96% 6.73% 7.32% 7.00% 6.71% -
ROE 7.48% 5.31% 3.03% 1.41% 5.24% 3.55% 2.27% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 207.03 154.77 97.65 47.06 157.65 109.74 71.96 101.89%
EPS 17.63 12.25 6.80 3.17 11.54 7.68 4.83 136.50%
DPS 6.25 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 2.3626 2.3068 2.2412 2.239 2.2039 2.1615 2.1291 7.16%
Adjusted Per Share Value based on latest NOSH - 209,992
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 135.91 101.82 64.31 31.00 103.83 72.27 47.39 101.46%
EPS 11.59 8.06 4.48 2.09 7.60 5.06 3.18 136.27%
DPS 4.10 0.00 0.00 0.00 2.96 0.00 0.00 -
NAPS 1.551 1.5176 1.4759 1.4746 1.4515 1.4236 1.4022 6.93%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.22 1.97 1.91 2.09 2.10 2.03 2.09 -
P/RPS 1.07 1.27 1.96 4.44 1.33 1.85 2.90 -48.46%
P/EPS 12.57 16.08 28.10 66.00 18.19 26.42 43.26 -56.03%
EY 7.96 6.22 3.56 1.52 5.50 3.78 2.31 127.62%
DY 2.82 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 0.94 0.85 0.85 0.93 0.95 0.94 0.98 -2.73%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 29/08/22 30/05/22 25/02/22 26/11/21 25/08/21 -
Price 2.31 2.03 2.03 1.91 2.03 2.05 2.03 -
P/RPS 1.12 1.31 2.08 4.06 1.29 1.87 2.82 -45.87%
P/EPS 13.08 16.57 29.86 60.32 17.58 26.68 42.02 -53.97%
EY 7.65 6.04 3.35 1.66 5.69 3.75 2.38 117.33%
DY 2.71 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.98 0.88 0.91 0.85 0.92 0.95 0.95 2.08%

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