[SPRITZER] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 2.29%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
Revenue 82,547 79,445 83,237 78,543 72,624 26,276 81,074 1.36%
PBT 9,476 9,041 11,513 7,626 7,092 1,358 7,717 16.67%
Tax -2,693 -1,738 -3,481 -2,497 -2,078 -784 -2,458 7.09%
NP 6,783 7,303 8,032 5,129 5,014 574 5,259 21.06%
-
NP to SH 6,783 7,303 8,032 5,129 5,014 574 5,259 21.06%
-
Tax Rate 28.42% 19.22% 30.24% 32.74% 29.30% 57.73% 31.85% -
Total Cost 75,764 72,142 75,205 73,414 67,610 25,702 75,815 -0.05%
-
Net Worth 383,277 331,461 305,307 297,226 297,605 287,968 269,771 30.18%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
Div - 10,167 - - - 6,278 - -
Div Payout % - 139.22% - - - 1,093.75% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
Net Worth 383,277 331,461 305,307 297,226 297,605 287,968 269,771 30.18%
NOSH 209,992 209,992 182,545 182,526 182,605 179,375 168,019 18.23%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
NP Margin 8.22% 9.19% 9.65% 6.53% 6.90% 2.18% 6.49% -
ROE 1.77% 2.20% 2.63% 1.73% 1.68% 0.20% 1.95% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
RPS 39.31 42.97 45.60 43.03 39.91 14.65 48.25 -14.26%
EPS 3.23 3.95 4.40 2.81 2.76 0.32 3.13 2.39%
DPS 0.00 5.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.8254 1.793 1.6725 1.6284 1.6354 1.6054 1.6056 10.11%
Adjusted Per Share Value based on latest NOSH - 182,526
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
RPS 25.85 24.88 26.07 24.60 22.74 8.23 25.39 1.35%
EPS 2.12 2.29 2.52 1.61 1.57 0.18 1.65 20.71%
DPS 0.00 3.18 0.00 0.00 0.00 1.97 0.00 -
NAPS 1.2003 1.038 0.9561 0.9308 0.932 0.9018 0.8448 30.18%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/11/16 -
Price 2.42 2.35 2.15 2.45 2.30 2.44 2.26 -
P/RPS 6.16 5.47 4.72 5.69 5.76 0.00 4.68 22.92%
P/EPS 74.91 59.49 48.86 87.19 83.48 0.00 72.20 2.80%
EY 1.33 1.68 2.05 1.15 1.20 0.00 1.38 -2.73%
DY 0.00 2.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.31 1.29 1.50 1.41 1.52 1.41 -4.29%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 CAGR
Date 30/05/18 26/02/18 28/11/17 23/08/17 29/05/17 27/02/17 25/01/17 -
Price 2.35 2.34 2.32 2.23 2.50 2.34 2.35 -
P/RPS 5.98 5.45 5.09 5.18 6.26 0.00 4.87 16.67%
P/EPS 72.74 59.23 52.73 79.36 90.73 0.00 75.08 -2.34%
EY 1.37 1.69 1.90 1.26 1.10 0.00 1.33 2.25%
DY 0.00 2.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.31 1.39 1.37 1.53 1.46 1.46 -8.87%

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