[SPRITZER] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 46.62%
YoY- -42.52%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 106,195 98,817 100,613 79,329 75,032 76,052 72,628 28.91%
PBT 9,839 9,323 10,762 6,195 5,481 7,907 5,249 52.20%
Tax -2,217 -2,674 -2,655 -207 -1,397 -1,847 9,191 -
NP 7,622 6,649 8,107 5,988 4,084 6,060 14,440 -34.76%
-
NP to SH 7,622 6,649 8,107 5,988 4,084 6,060 14,440 -34.76%
-
Tax Rate 22.53% 28.68% 24.67% 3.34% 25.49% 23.36% -175.10% -
Total Cost 98,573 92,168 92,506 73,341 70,948 69,992 58,188 42.24%
-
Net Worth 470,542 470,120 462,750 453,847 447,045 450,740 444,000 3.95%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 9,448 - - - 9,448 -
Div Payout % - - 116.55% - - - 65.43% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 470,542 470,120 462,750 453,847 447,045 450,740 444,000 3.95%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.18% 6.73% 8.06% 7.55% 5.44% 7.97% 19.88% -
ROE 1.62% 1.41% 1.75% 1.32% 0.91% 1.34% 3.25% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 50.58 47.06 47.92 37.78 35.73 36.22 34.59 28.92%
EPS 3.63 3.17 3.86 2.85 1.95 2.89 6.88 -34.78%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.50 -
NAPS 2.2412 2.239 2.2039 2.1615 2.1291 2.1467 2.1146 3.96%
Adjusted Per Share Value based on latest NOSH - 209,992
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 33.31 31.00 31.56 24.88 23.54 23.86 22.78 28.91%
EPS 2.39 2.09 2.54 1.88 1.28 1.90 4.53 -34.78%
DPS 0.00 0.00 2.96 0.00 0.00 0.00 2.96 -
NAPS 1.4759 1.4746 1.4515 1.4236 1.4022 1.4138 1.3927 3.95%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.91 2.09 2.10 2.03 2.09 2.00 1.97 -
P/RPS 3.78 4.44 4.38 5.37 5.85 5.52 5.70 -24.01%
P/EPS 52.61 66.00 54.39 71.18 107.45 69.30 28.65 50.12%
EY 1.90 1.52 1.84 1.40 0.93 1.44 3.49 -33.40%
DY 0.00 0.00 2.14 0.00 0.00 0.00 2.28 -
P/NAPS 0.85 0.93 0.95 0.94 0.98 0.93 0.93 -5.83%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 25/02/22 26/11/21 25/08/21 27/05/21 26/02/21 -
Price 2.03 1.91 2.03 2.05 2.03 2.13 1.87 -
P/RPS 4.01 4.06 4.24 5.43 5.68 5.88 5.41 -18.14%
P/EPS 55.92 60.32 52.58 71.88 104.37 73.80 27.19 61.93%
EY 1.79 1.66 1.90 1.39 0.96 1.35 3.68 -38.23%
DY 0.00 0.00 2.22 0.00 0.00 0.00 2.41 -
P/NAPS 0.91 0.85 0.92 0.95 0.95 0.99 0.88 2.26%

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