[SPRITZER] QoQ Quarter Result on 28-Feb-2010 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
20-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 1.68%
YoY- 32.03%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 35,828 34,811 38,361 32,490 29,543 31,242 28,160 17.39%
PBT 2,778 3,278 3,805 3,527 3,423 3,559 1,896 28.97%
Tax 147 -517 -680 -324 -273 -495 98 31.00%
NP 2,925 2,761 3,125 3,203 3,150 3,064 1,994 29.07%
-
NP to SH 2,925 2,761 3,125 3,203 3,150 3,064 1,994 29.07%
-
Tax Rate -5.29% 15.77% 17.87% 9.19% 7.98% 13.91% -5.17% -
Total Cost 32,903 32,050 35,236 29,287 26,393 28,178 26,166 16.48%
-
Net Worth 142,332 140,012 137,343 134,199 133,580 130,109 126,990 7.89%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - 3,268 - - - 2,606 -
Div Payout % - - 104.60% - - - 130.72% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 142,332 140,012 137,343 134,199 133,580 130,109 126,990 7.89%
NOSH 130,580 130,853 130,753 130,734 130,705 130,382 130,326 0.12%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 8.16% 7.93% 8.15% 9.86% 10.66% 9.81% 7.08% -
ROE 2.06% 1.97% 2.28% 2.39% 2.36% 2.35% 1.57% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 27.44 26.60 29.34 24.85 22.60 23.96 21.61 17.24%
EPS 2.24 2.11 2.39 2.45 2.41 2.35 1.53 28.90%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 1.09 1.07 1.0504 1.0265 1.022 0.9979 0.9744 7.75%
Adjusted Per Share Value based on latest NOSH - 130,734
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 11.22 10.90 12.01 10.17 9.25 9.78 8.82 17.38%
EPS 0.92 0.86 0.98 1.00 0.99 0.96 0.62 30.06%
DPS 0.00 0.00 1.02 0.00 0.00 0.00 0.82 -
NAPS 0.4457 0.4385 0.4301 0.4203 0.4183 0.4075 0.3977 7.88%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.76 0.81 0.74 0.55 0.56 0.56 0.48 -
P/RPS 2.77 3.04 2.52 2.21 2.48 2.34 2.22 15.88%
P/EPS 33.93 38.39 30.96 22.45 23.24 23.83 31.37 5.36%
EY 2.95 2.60 3.23 4.45 4.30 4.20 3.19 -5.07%
DY 0.00 0.00 3.38 0.00 0.00 0.00 4.17 -
P/NAPS 0.70 0.76 0.70 0.54 0.55 0.56 0.49 26.81%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 27/01/11 19/10/10 26/07/10 20/04/10 28/01/10 28/09/09 28/07/09 -
Price 0.88 0.80 0.86 0.74 0.54 0.56 0.56 -
P/RPS 3.21 3.01 2.93 2.98 2.39 2.34 2.59 15.36%
P/EPS 39.29 37.91 35.98 30.20 22.41 23.83 36.60 4.83%
EY 2.55 2.64 2.78 3.31 4.46 4.20 2.73 -4.44%
DY 0.00 0.00 2.91 0.00 0.00 0.00 3.57 -
P/NAPS 0.81 0.75 0.82 0.72 0.53 0.56 0.57 26.37%

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