[SPRITZER] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -28.98%
YoY- 91.92%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 88,600 54,420 92,802 87,021 97,467 94,790 95,099 -4.59%
PBT 14,614 1,613 13,168 8,155 12,467 10,705 9,972 28.93%
Tax -4,197 405 -4,383 -1,645 -3,301 -2,849 -2,255 51.13%
NP 10,417 2,018 8,785 6,510 9,166 7,856 7,717 22.07%
-
NP to SH 10,417 2,018 8,785 6,510 9,166 7,856 7,717 22.07%
-
Tax Rate 28.72% -25.11% 33.29% 20.17% 26.48% 26.61% 22.61% -
Total Cost 78,183 52,402 84,017 80,511 88,301 86,934 87,382 -7.12%
-
Net Worth 429,092 427,517 425,208 415,276 406,604 397,387 396,883 5.32%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 9,448 - - - -
Div Payout % - - - 145.14% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 429,092 427,517 425,208 415,276 406,604 397,387 396,883 5.32%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 11.76% 3.71% 9.47% 7.48% 9.40% 8.29% 8.11% -
ROE 2.43% 0.47% 2.07% 1.57% 2.25% 1.98% 1.94% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 42.20 25.92 44.20 41.44 46.42 45.14 45.29 -4.58%
EPS 4.96 0.96 4.18 3.10 4.37 3.74 3.68 21.95%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 2.0436 2.0361 2.0251 1.9778 1.9365 1.8926 1.8902 5.32%
Adjusted Per Share Value based on latest NOSH - 209,992
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 27.79 17.07 29.11 27.30 30.57 29.73 29.83 -4.60%
EPS 3.27 0.63 2.76 2.04 2.88 2.46 2.42 22.15%
DPS 0.00 0.00 0.00 2.96 0.00 0.00 0.00 -
NAPS 1.3459 1.341 1.3337 1.3026 1.2754 1.2465 1.2449 5.32%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.89 2.05 1.90 2.25 2.30 2.26 2.19 -
P/RPS 4.48 7.91 4.30 5.43 4.95 5.01 4.84 -5.00%
P/EPS 38.10 213.30 45.41 72.57 52.69 60.40 59.59 -25.72%
EY 2.62 0.47 2.20 1.38 1.90 1.66 1.68 34.37%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.01 0.94 1.14 1.19 1.19 1.16 -14.28%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 24/06/20 26/02/20 27/11/19 27/08/19 30/05/19 -
Price 1.85 1.97 2.00 2.20 2.19 2.30 2.30 -
P/RPS 4.38 7.60 4.53 5.31 4.72 5.09 5.08 -9.38%
P/EPS 37.29 204.97 47.80 70.96 50.17 61.47 62.58 -29.12%
EY 2.68 0.49 2.09 1.41 1.99 1.63 1.60 40.90%
DY 0.00 0.00 0.00 2.05 0.00 0.00 0.00 -
P/NAPS 0.91 0.97 0.99 1.11 1.13 1.22 1.22 -17.70%

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