[SPRITZER] QoQ Cumulative Quarter Result on 31-May-2012 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 23.52%
YoY- 30.72%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 151,441 94,319 47,656 178,208 131,525 86,307 41,235 138.22%
PBT 16,230 10,488 4,084 14,251 10,852 6,304 2,063 296.05%
Tax -2,943 -2,206 -932 -3,665 -2,282 -1,409 -504 224.61%
NP 13,287 8,282 3,152 10,586 8,570 4,895 1,559 317.78%
-
NP to SH 13,287 8,282 3,152 10,586 8,570 4,895 1,559 317.78%
-
Tax Rate 18.13% 21.03% 22.82% 25.72% 21.03% 22.35% 24.43% -
Total Cost 138,154 86,037 44,504 167,622 122,955 81,412 39,676 129.90%
-
Net Worth 159,548 158,063 153,022 150,295 147,166 146,719 144,017 7.07%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - 3,920 - - - -
Div Payout % - - - 37.04% - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 159,548 158,063 153,022 150,295 147,166 146,719 144,017 7.07%
NOSH 130,777 130,630 130,788 130,691 130,640 130,533 131,008 -0.11%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 8.77% 8.78% 6.61% 5.94% 6.52% 5.67% 3.78% -
ROE 8.33% 5.24% 2.06% 7.04% 5.82% 3.34% 1.08% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 115.80 72.20 36.44 136.36 100.68 66.12 31.48 138.48%
EPS 10.16 6.34 2.41 8.10 6.56 3.75 1.19 318.27%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.17 1.15 1.1265 1.124 1.0993 7.19%
Adjusted Per Share Value based on latest NOSH - 130,909
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 47.50 29.58 14.95 55.90 41.26 27.07 12.93 138.27%
EPS 4.17 2.60 0.99 3.32 2.69 1.54 0.49 317.37%
DPS 0.00 0.00 0.00 1.23 0.00 0.00 0.00 -
NAPS 0.5005 0.4958 0.48 0.4714 0.4616 0.4602 0.4517 7.08%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 1.03 0.88 0.81 0.83 0.82 0.78 0.91 -
P/RPS 0.89 1.22 2.22 0.61 0.81 1.18 2.89 -54.42%
P/EPS 10.14 13.88 33.61 10.25 12.50 20.80 76.47 -74.02%
EY 9.86 7.20 2.98 9.76 8.00 4.81 1.31 284.53%
DY 0.00 0.00 0.00 3.61 0.00 0.00 0.00 -
P/NAPS 0.84 0.73 0.69 0.72 0.73 0.69 0.83 0.80%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 23/04/13 31/01/13 31/10/12 26/07/12 30/04/12 30/01/12 24/10/11 -
Price 1.16 1.00 0.85 0.80 0.81 0.82 0.66 -
P/RPS 1.00 1.38 2.33 0.59 0.80 1.24 2.10 -39.04%
P/EPS 11.42 15.77 35.27 9.88 12.35 21.87 55.46 -65.16%
EY 8.76 6.34 2.84 10.13 8.10 4.57 1.80 187.45%
DY 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 0.95 0.83 0.73 0.70 0.72 0.73 0.60 35.88%

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