[SPRITZER] QoQ Quarter Result on 30-Jun-2018 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -1.53%
YoY- 30.22%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 95,099 85,498 95,997 83,642 82,547 79,445 83,237 9.29%
PBT 9,972 4,228 10,752 9,400 9,476 9,041 11,513 -9.14%
Tax -2,255 -836 -3,381 -2,721 -2,693 -1,738 -3,481 -25.15%
NP 7,717 3,392 7,371 6,679 6,783 7,303 8,032 -2.63%
-
NP to SH 7,717 3,392 7,371 6,679 6,783 7,303 8,032 -2.63%
-
Tax Rate 22.61% 19.77% 31.45% 28.95% 28.42% 19.22% 30.24% -
Total Cost 87,382 82,106 88,626 76,963 75,764 72,142 75,205 10.53%
-
Net Worth 396,883 389,198 385,818 378,406 383,277 331,461 305,307 19.12%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 7,348 - - - 10,167 - -
Div Payout % - 216.65% - - - 139.22% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 396,883 389,198 385,818 378,406 383,277 331,461 305,307 19.12%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 182,545 9.79%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 8.11% 3.97% 7.68% 7.99% 8.22% 9.19% 9.65% -
ROE 1.94% 0.87% 1.91% 1.77% 1.77% 2.20% 2.63% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 45.29 40.72 45.72 39.84 39.31 42.97 45.60 -0.45%
EPS 3.68 1.62 3.51 3.18 3.23 3.95 4.40 -11.24%
DPS 0.00 3.50 0.00 0.00 0.00 5.50 0.00 -
NAPS 1.8902 1.8536 1.8375 1.8022 1.8254 1.793 1.6725 8.50%
Adjusted Per Share Value based on latest NOSH - 209,992
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 29.83 26.82 30.11 26.24 25.89 24.92 26.11 9.29%
EPS 2.42 1.06 2.31 2.09 2.13 2.29 2.52 -2.66%
DPS 0.00 2.31 0.00 0.00 0.00 3.19 0.00 -
NAPS 1.2449 1.2208 1.2102 1.1869 1.2022 1.0397 0.9577 19.12%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.19 2.10 2.28 2.31 2.42 2.35 2.15 -
P/RPS 4.84 5.16 4.99 5.80 6.16 5.47 4.72 1.68%
P/EPS 59.59 129.99 64.95 72.62 74.91 59.49 48.86 14.16%
EY 1.68 0.77 1.54 1.38 1.33 1.68 2.05 -12.43%
DY 0.00 1.67 0.00 0.00 0.00 2.34 0.00 -
P/NAPS 1.16 1.13 1.24 1.28 1.33 1.31 1.29 -6.84%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 26/02/19 21/11/18 28/08/18 30/05/18 26/02/18 28/11/17 -
Price 2.30 2.18 2.16 2.33 2.35 2.34 2.32 -
P/RPS 5.08 5.35 4.72 5.85 5.98 5.45 5.09 -0.13%
P/EPS 62.58 134.94 61.53 73.25 72.74 59.23 52.73 12.10%
EY 1.60 0.74 1.63 1.37 1.37 1.69 1.90 -10.83%
DY 0.00 1.61 0.00 0.00 0.00 2.35 0.00 -
P/NAPS 1.22 1.18 1.18 1.29 1.29 1.31 1.39 -8.33%

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