[SPRITZER] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 56.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 83,642 82,547 79,445 83,237 78,543 72,624 26,276 116.85%
PBT 9,400 9,476 9,041 11,513 7,626 7,092 1,358 264.49%
Tax -2,721 -2,693 -1,738 -3,481 -2,497 -2,078 -784 129.75%
NP 6,679 6,783 7,303 8,032 5,129 5,014 574 415.80%
-
NP to SH 6,679 6,783 7,303 8,032 5,129 5,014 574 415.80%
-
Tax Rate 28.95% 28.42% 19.22% 30.24% 32.74% 29.30% 57.73% -
Total Cost 76,963 75,764 72,142 75,205 73,414 67,610 25,702 108.16%
-
Net Worth 378,406 383,277 331,461 305,307 297,226 297,605 287,968 20.03%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 10,167 - - - 6,278 -
Div Payout % - - 139.22% - - - 1,093.75% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 378,406 383,277 331,461 305,307 297,226 297,605 287,968 20.03%
NOSH 209,992 209,992 209,992 182,545 182,526 182,605 179,375 11.10%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.99% 8.22% 9.19% 9.65% 6.53% 6.90% 2.18% -
ROE 1.77% 1.77% 2.20% 2.63% 1.73% 1.68% 0.20% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 39.84 39.31 42.97 45.60 43.03 39.91 14.65 95.18%
EPS 3.18 3.23 3.95 4.40 2.81 2.76 0.32 364.17%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 3.50 -
NAPS 1.8022 1.8254 1.793 1.6725 1.6284 1.6354 1.6054 8.03%
Adjusted Per Share Value based on latest NOSH - 182,545
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 26.19 25.85 24.88 26.07 24.60 22.74 8.23 116.80%
EPS 2.09 2.12 2.29 2.52 1.61 1.57 0.18 415.06%
DPS 0.00 0.00 3.18 0.00 0.00 0.00 1.97 -
NAPS 1.1851 1.2003 1.038 0.9561 0.9308 0.932 0.9018 20.03%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.31 2.42 2.35 2.15 2.45 2.30 2.44 -
P/RPS 5.80 6.16 5.47 4.72 5.69 5.76 0.00 -
P/EPS 72.62 74.91 59.49 48.86 87.19 83.48 0.00 -
EY 1.38 1.33 1.68 2.05 1.15 1.20 0.00 -
DY 0.00 0.00 2.34 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.33 1.31 1.29 1.50 1.41 1.52 -10.85%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 26/02/18 28/11/17 23/08/17 29/05/17 27/02/17 -
Price 2.33 2.35 2.34 2.32 2.23 2.50 2.34 -
P/RPS 5.85 5.98 5.45 5.09 5.18 6.26 0.00 -
P/EPS 73.25 72.74 59.23 52.73 79.36 90.73 0.00 -
EY 1.37 1.37 1.69 1.90 1.26 1.10 0.00 -
DY 0.00 0.00 2.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.29 1.31 1.39 1.37 1.53 1.46 -7.94%

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