[SPRITZER] QoQ Quarter Result on 28-Feb-2014 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- 82.24%
YoY- 22.6%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 57,845 62,378 68,256 59,652 55,181 55,661 50,494 9.47%
PBT 4,555 8,757 9,482 7,686 4,588 6,555 6,558 -21.55%
Tax -1,089 -2,090 -2,648 -1,550 -1,221 -1,326 -612 46.79%
NP 3,466 6,667 6,834 6,136 3,367 5,229 5,946 -30.19%
-
NP to SH 3,466 6,667 6,834 6,136 3,367 5,229 5,946 -30.19%
-
Tax Rate 23.91% 23.87% 27.93% 20.17% 26.61% 20.23% 9.33% -
Total Cost 54,379 55,711 61,422 53,516 51,814 50,432 44,548 14.20%
-
Net Worth 200,684 195,474 185,182 177,293 170,842 172,306 166,698 13.15%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - 5,318 - - - 5,250 -
Div Payout % - - 77.82% - - - 88.30% -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 200,684 195,474 185,182 177,293 170,842 172,306 166,698 13.15%
NOSH 137,539 135,784 132,957 132,813 132,559 132,045 131,258 3.16%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 5.99% 10.69% 10.01% 10.29% 6.10% 9.39% 11.78% -
ROE 1.73% 3.41% 3.69% 3.46% 1.97% 3.03% 3.57% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 42.06 45.94 51.34 44.91 41.63 42.15 38.47 6.12%
EPS 2.52 4.91 5.14 4.62 2.54 3.96 4.53 -32.33%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 1.4591 1.4396 1.3928 1.3349 1.2888 1.3049 1.27 9.68%
Adjusted Per Share Value based on latest NOSH - 132,813
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 18.12 19.53 21.38 18.68 17.28 17.43 15.81 9.50%
EPS 1.09 2.09 2.14 1.92 1.05 1.64 1.86 -29.94%
DPS 0.00 0.00 1.67 0.00 0.00 0.00 1.64 -
NAPS 0.6285 0.6122 0.5799 0.5552 0.535 0.5396 0.5221 13.14%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 2.06 2.24 1.80 1.73 1.82 1.54 1.42 -
P/RPS 4.90 4.88 3.51 3.85 4.37 3.65 3.69 20.79%
P/EPS 81.75 45.62 35.02 37.45 71.65 38.89 31.35 89.34%
EY 1.22 2.19 2.86 2.67 1.40 2.57 3.19 -47.28%
DY 0.00 0.00 2.22 0.00 0.00 0.00 2.82 -
P/NAPS 1.41 1.56 1.29 1.30 1.41 1.18 1.12 16.57%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 29/01/15 14/10/14 24/07/14 29/04/14 24/01/14 11/10/13 29/07/13 -
Price 2.11 2.04 2.30 1.92 1.70 1.68 1.82 -
P/RPS 5.02 4.44 4.48 4.27 4.08 3.99 4.73 4.04%
P/EPS 83.73 41.55 44.75 41.56 66.93 42.42 40.18 63.07%
EY 1.19 2.41 2.23 2.41 1.49 2.36 2.49 -38.84%
DY 0.00 0.00 1.74 0.00 0.00 0.00 2.20 -
P/NAPS 1.45 1.42 1.65 1.44 1.32 1.29 1.43 0.92%

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