[SPRITZER] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -89.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
Revenue 83,237 78,543 72,624 26,276 81,074 0 78,593 5.44%
PBT 11,513 7,626 7,092 1,358 7,717 0 9,195 23.08%
Tax -3,481 -2,497 -2,078 -784 -2,458 0 -2,521 34.73%
NP 8,032 5,129 5,014 574 5,259 0 6,674 18.66%
-
NP to SH 8,032 5,129 5,014 574 5,259 0 6,674 18.66%
-
Tax Rate 30.24% 32.74% 29.30% 57.73% 31.85% - 27.42% -
Total Cost 75,205 73,414 67,610 25,702 75,815 0 71,919 4.21%
-
Net Worth 305,307 297,226 297,605 287,968 269,771 0 268,672 12.53%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
Div - - - 6,278 - - - -
Div Payout % - - - 1,093.75% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
Net Worth 305,307 297,226 297,605 287,968 269,771 0 268,672 12.53%
NOSH 182,545 182,526 182,605 179,375 168,019 161,598 161,598 11.92%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
NP Margin 9.65% 6.53% 6.90% 2.18% 6.49% 0.00% 8.49% -
ROE 2.63% 1.73% 1.68% 0.20% 1.95% 0.00% 2.48% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
RPS 45.60 43.03 39.91 14.65 48.25 0.00 48.63 -5.77%
EPS 4.40 2.81 2.76 0.32 3.13 0.00 4.13 6.02%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.6725 1.6284 1.6354 1.6054 1.6056 0.00 1.6626 0.55%
Adjusted Per Share Value based on latest NOSH - 179,375
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
RPS 26.11 24.64 22.78 8.24 25.43 0.00 24.65 5.46%
EPS 2.52 1.61 1.57 0.18 1.65 0.00 2.09 18.87%
DPS 0.00 0.00 0.00 1.97 0.00 0.00 0.00 -
NAPS 0.9577 0.9323 0.9335 0.9033 0.8462 0.00 0.8427 12.54%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/11/16 30/09/16 30/08/16 -
Price 2.15 2.45 2.30 2.44 2.26 2.44 2.52 -
P/RPS 4.72 5.69 5.76 0.00 4.68 0.00 5.18 -8.23%
P/EPS 48.86 87.19 83.48 0.00 72.20 0.00 61.02 -18.56%
EY 2.05 1.15 1.20 0.00 1.38 0.00 1.64 22.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.50 1.41 1.52 1.41 0.00 1.52 -14.06%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
Date 28/11/17 23/08/17 29/05/17 27/02/17 25/01/17 - 26/10/16 -
Price 2.32 2.23 2.50 2.34 2.35 0.00 2.46 -
P/RPS 5.09 5.18 6.26 0.00 4.87 0.00 5.06 0.54%
P/EPS 52.73 79.36 90.73 0.00 75.08 0.00 59.56 -10.64%
EY 1.90 1.26 1.10 0.00 1.33 0.00 1.68 12.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.37 1.53 1.46 1.46 0.00 1.48 -5.63%

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