[SPRITZER] QoQ Quarter Result on 29-Feb-2012 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 10.16%
YoY- 70.45%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 46,663 47,656 46,683 45,217 45,073 41,235 42,955 5.65%
PBT 6,404 4,084 3,399 4,548 4,241 2,063 1,009 241.64%
Tax -1,274 -932 -1,383 -873 -905 -504 -752 41.97%
NP 5,130 3,152 2,016 3,675 3,336 1,559 257 631.84%
-
NP to SH 5,130 3,152 2,016 3,675 3,336 1,559 257 631.84%
-
Tax Rate 19.89% 22.82% 40.69% 19.20% 21.34% 24.43% 74.53% -
Total Cost 41,533 44,504 44,667 41,542 41,737 39,676 42,698 -1.82%
-
Net Worth 157,946 153,022 150,519 147,326 147,045 144,017 139,730 8.48%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - 3,927 - - - 3,212 -
Div Payout % - - 194.81% - - - 1,250.00% -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 157,946 153,022 150,519 147,326 147,045 144,017 139,730 8.48%
NOSH 130,534 130,788 130,909 130,782 130,823 131,008 128,499 1.05%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 10.99% 6.61% 4.32% 8.13% 7.40% 3.78% 0.60% -
ROE 3.25% 2.06% 1.34% 2.49% 2.27% 1.08% 0.18% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 35.75 36.44 35.66 34.57 34.45 31.48 33.43 4.56%
EPS 3.93 2.41 1.54 2.81 2.55 1.19 0.20 624.24%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.50 -
NAPS 1.21 1.17 1.1498 1.1265 1.124 1.0993 1.0874 7.36%
Adjusted Per Share Value based on latest NOSH - 130,782
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 14.64 14.95 14.64 14.18 14.14 12.93 13.47 5.69%
EPS 1.61 0.99 0.63 1.15 1.05 0.49 0.08 635.83%
DPS 0.00 0.00 1.23 0.00 0.00 0.00 1.01 -
NAPS 0.4954 0.48 0.4721 0.4621 0.4612 0.4517 0.4383 8.48%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.88 0.81 0.83 0.82 0.78 0.91 0.73 -
P/RPS 2.46 2.22 2.33 2.37 2.26 2.89 2.18 8.36%
P/EPS 22.39 33.61 53.90 29.18 30.59 76.47 365.00 -84.36%
EY 4.47 2.98 1.86 3.43 3.27 1.31 0.27 546.26%
DY 0.00 0.00 3.61 0.00 0.00 0.00 3.42 -
P/NAPS 0.73 0.69 0.72 0.73 0.69 0.83 0.67 5.86%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 31/01/13 31/10/12 26/07/12 30/04/12 30/01/12 24/10/11 28/07/11 -
Price 1.00 0.85 0.80 0.81 0.82 0.66 0.71 -
P/RPS 2.80 2.33 2.24 2.34 2.38 2.10 2.12 20.31%
P/EPS 25.45 35.27 51.95 28.83 32.16 55.46 355.00 -82.65%
EY 3.93 2.84 1.92 3.47 3.11 1.80 0.28 479.07%
DY 0.00 0.00 3.75 0.00 0.00 0.00 3.52 -
P/NAPS 0.83 0.73 0.70 0.72 0.73 0.60 0.65 17.64%

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