[SPRITZER] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 39.63%
YoY- 48.46%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 146,565 134,990 125,006 132,558 123,687 109,424 108,700 22.07%
PBT 21,881 18,085 17,318 22,845 16,220 9,541 13,523 37.86%
Tax -2,124 -2,561 -4,105 -5,880 -4,070 -2,383 -2,256 -3.94%
NP 19,757 15,524 13,213 16,965 12,150 7,158 11,267 45.46%
-
NP to SH 19,757 15,524 13,213 16,965 12,150 7,158 11,267 45.46%
-
Tax Rate 9.71% 14.16% 23.70% 25.74% 25.09% 24.98% 16.68% -
Total Cost 126,808 119,466 111,793 115,593 111,537 102,266 97,433 19.22%
-
Net Worth 546,229 542,897 530,686 517,650 493,679 500,142 494,475 6.86%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 17,516 - - - 13,080 -
Div Payout % - - 132.57% - - - 116.10% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 546,229 542,897 530,686 517,650 493,679 500,142 494,475 6.86%
NOSH 319,314 319,314 319,314 319,314 319,314 212,876 209,992 32.26%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 13.48% 11.50% 10.57% 12.80% 9.82% 6.54% 10.37% -
ROE 3.62% 2.86% 2.49% 3.28% 2.46% 1.43% 2.28% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 45.90 42.31 39.25 41.56 39.27 51.49 51.94 -7.91%
EPS 6.19 4.87 4.15 5.32 3.81 3.37 5.38 9.81%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 6.25 -
NAPS 1.7107 1.7016 1.6663 1.6231 1.5676 2.3534 2.3626 -19.38%
Adjusted Per Share Value based on latest NOSH - 319,314
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 45.97 42.34 39.21 41.58 38.80 34.32 34.10 22.05%
EPS 6.20 4.87 4.14 5.32 3.81 2.25 3.53 45.62%
DPS 0.00 0.00 5.49 0.00 0.00 0.00 4.10 -
NAPS 1.7133 1.7029 1.6646 1.6237 1.5485 1.5688 1.551 6.86%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 2.66 2.23 1.83 1.58 1.50 2.38 2.22 -
P/RPS 5.79 5.27 4.66 3.80 3.82 4.62 4.27 22.53%
P/EPS 42.99 45.83 44.11 29.70 38.88 70.66 41.24 2.81%
EY 2.33 2.18 2.27 3.37 2.57 1.42 2.42 -2.49%
DY 0.00 0.00 3.01 0.00 0.00 0.00 2.82 -
P/NAPS 1.55 1.31 1.10 0.97 0.96 1.01 0.94 39.61%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 30/05/24 28/02/24 27/11/23 29/08/23 30/05/23 27/02/23 -
Price 2.59 2.58 2.13 1.69 1.53 2.33 2.31 -
P/RPS 5.64 6.10 5.43 4.07 3.90 4.53 4.45 17.13%
P/EPS 41.86 53.02 51.34 31.77 39.66 69.18 42.91 -1.63%
EY 2.39 1.89 1.95 3.15 2.52 1.45 2.33 1.71%
DY 0.00 0.00 2.58 0.00 0.00 0.00 2.71 -
P/NAPS 1.51 1.52 1.28 1.04 0.98 0.99 0.98 33.43%

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