[SPRITZER] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 16.68%
YoY- 24.35%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 54,420 92,802 87,021 97,467 94,790 95,099 85,498 -26.02%
PBT 1,613 13,168 8,155 12,467 10,705 9,972 4,228 -47.42%
Tax 405 -4,383 -1,645 -3,301 -2,849 -2,255 -836 -
NP 2,018 8,785 6,510 9,166 7,856 7,717 3,392 -29.28%
-
NP to SH 2,018 8,785 6,510 9,166 7,856 7,717 3,392 -29.28%
-
Tax Rate -25.11% 33.29% 20.17% 26.48% 26.61% 22.61% 19.77% -
Total Cost 52,402 84,017 80,511 88,301 86,934 87,382 82,106 -25.89%
-
Net Worth 427,517 425,208 415,276 406,604 397,387 396,883 389,198 6.46%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 9,448 - - - 7,348 -
Div Payout % - - 145.14% - - - 216.65% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 427,517 425,208 415,276 406,604 397,387 396,883 389,198 6.46%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 3.71% 9.47% 7.48% 9.40% 8.29% 8.11% 3.97% -
ROE 0.47% 2.07% 1.57% 2.25% 1.98% 1.94% 0.87% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 25.92 44.20 41.44 46.42 45.14 45.29 40.72 -26.02%
EPS 0.96 4.18 3.10 4.37 3.74 3.68 1.62 -29.47%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 3.50 -
NAPS 2.0361 2.0251 1.9778 1.9365 1.8926 1.8902 1.8536 6.46%
Adjusted Per Share Value based on latest NOSH - 209,992
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 17.07 29.11 27.30 30.57 29.73 29.83 26.82 -26.02%
EPS 0.63 2.76 2.04 2.88 2.46 2.42 1.06 -29.33%
DPS 0.00 0.00 2.96 0.00 0.00 0.00 2.31 -
NAPS 1.341 1.3337 1.3026 1.2754 1.2465 1.2449 1.2208 6.46%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.05 1.90 2.25 2.30 2.26 2.19 2.10 -
P/RPS 7.91 4.30 5.43 4.95 5.01 4.84 5.16 32.98%
P/EPS 213.30 45.41 72.57 52.69 60.40 59.59 129.99 39.16%
EY 0.47 2.20 1.38 1.90 1.66 1.68 0.77 -28.06%
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.67 -
P/NAPS 1.01 0.94 1.14 1.19 1.19 1.16 1.13 -7.21%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 24/06/20 26/02/20 27/11/19 27/08/19 30/05/19 26/02/19 -
Price 1.97 2.00 2.20 2.19 2.30 2.30 2.18 -
P/RPS 7.60 4.53 5.31 4.72 5.09 5.08 5.35 26.39%
P/EPS 204.97 47.80 70.96 50.17 61.47 62.58 134.94 32.17%
EY 0.49 2.09 1.41 1.99 1.63 1.60 0.74 -24.04%
DY 0.00 0.00 2.05 0.00 0.00 0.00 1.61 -
P/NAPS 0.97 0.99 1.11 1.13 1.22 1.22 1.18 -12.25%

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