[SPRITZER] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -53.98%
YoY- -53.55%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 97,467 94,790 95,099 85,498 95,997 83,642 82,547 11.70%
PBT 12,467 10,705 9,972 4,228 10,752 9,400 9,476 20.04%
Tax -3,301 -2,849 -2,255 -836 -3,381 -2,721 -2,693 14.52%
NP 9,166 7,856 7,717 3,392 7,371 6,679 6,783 22.20%
-
NP to SH 9,166 7,856 7,717 3,392 7,371 6,679 6,783 22.20%
-
Tax Rate 26.48% 26.61% 22.61% 19.77% 31.45% 28.95% 28.42% -
Total Cost 88,301 86,934 87,382 82,106 88,626 76,963 75,764 10.73%
-
Net Worth 406,604 397,387 396,883 389,198 385,818 378,406 383,277 4.01%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 7,348 - - - -
Div Payout % - - - 216.65% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 406,604 397,387 396,883 389,198 385,818 378,406 383,277 4.01%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.40% 8.29% 8.11% 3.97% 7.68% 7.99% 8.22% -
ROE 2.25% 1.98% 1.94% 0.87% 1.91% 1.77% 1.77% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 46.42 45.14 45.29 40.72 45.72 39.84 39.31 11.70%
EPS 4.37 3.74 3.68 1.62 3.51 3.18 3.23 22.30%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.9365 1.8926 1.8902 1.8536 1.8375 1.8022 1.8254 4.01%
Adjusted Per Share Value based on latest NOSH - 209,992
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 30.57 29.73 29.83 26.82 30.11 26.24 25.89 11.70%
EPS 2.88 2.46 2.42 1.06 2.31 2.09 2.13 22.25%
DPS 0.00 0.00 0.00 2.31 0.00 0.00 0.00 -
NAPS 1.2754 1.2465 1.2449 1.2208 1.2102 1.1869 1.2022 4.01%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.30 2.26 2.19 2.10 2.28 2.31 2.42 -
P/RPS 4.95 5.01 4.84 5.16 4.99 5.80 6.16 -13.55%
P/EPS 52.69 60.40 59.59 129.99 64.95 72.62 74.91 -20.89%
EY 1.90 1.66 1.68 0.77 1.54 1.38 1.33 26.81%
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 1.19 1.19 1.16 1.13 1.24 1.28 1.33 -7.14%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 27/08/19 30/05/19 26/02/19 21/11/18 28/08/18 30/05/18 -
Price 2.19 2.30 2.30 2.18 2.16 2.33 2.35 -
P/RPS 4.72 5.09 5.08 5.35 4.72 5.85 5.98 -14.58%
P/EPS 50.17 61.47 62.58 134.94 61.53 73.25 72.74 -21.91%
EY 1.99 1.63 1.60 0.74 1.63 1.37 1.37 28.23%
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 1.13 1.22 1.22 1.18 1.18 1.29 1.29 -8.44%

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