[SPRITZER] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -7.12%
YoY- 35.28%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 85,498 95,997 83,642 82,547 79,445 83,237 78,543 5.80%
PBT 4,228 10,752 9,400 9,476 9,041 11,513 7,626 -32.43%
Tax -836 -3,381 -2,721 -2,693 -1,738 -3,481 -2,497 -51.68%
NP 3,392 7,371 6,679 6,783 7,303 8,032 5,129 -24.03%
-
NP to SH 3,392 7,371 6,679 6,783 7,303 8,032 5,129 -24.03%
-
Tax Rate 19.77% 31.45% 28.95% 28.42% 19.22% 30.24% 32.74% -
Total Cost 82,106 88,626 76,963 75,764 72,142 75,205 73,414 7.72%
-
Net Worth 389,198 385,818 378,406 383,277 331,461 305,307 297,226 19.63%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 7,348 - - - 10,167 - - -
Div Payout % 216.65% - - - 139.22% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 389,198 385,818 378,406 383,277 331,461 305,307 297,226 19.63%
NOSH 209,992 209,992 209,992 209,992 209,992 182,545 182,526 9.76%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.97% 7.68% 7.99% 8.22% 9.19% 9.65% 6.53% -
ROE 0.87% 1.91% 1.77% 1.77% 2.20% 2.63% 1.73% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 40.72 45.72 39.84 39.31 42.97 45.60 43.03 -3.60%
EPS 1.62 3.51 3.18 3.23 3.95 4.40 2.81 -30.66%
DPS 3.50 0.00 0.00 0.00 5.50 0.00 0.00 -
NAPS 1.8536 1.8375 1.8022 1.8254 1.793 1.6725 1.6284 8.99%
Adjusted Per Share Value based on latest NOSH - 209,992
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 26.78 30.06 26.19 25.85 24.88 26.07 24.60 5.80%
EPS 1.06 2.31 2.09 2.12 2.29 2.52 1.61 -24.26%
DPS 2.30 0.00 0.00 0.00 3.18 0.00 0.00 -
NAPS 1.2189 1.2083 1.1851 1.2003 1.038 0.9561 0.9308 19.63%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.10 2.28 2.31 2.42 2.35 2.15 2.45 -
P/RPS 5.16 4.99 5.80 6.16 5.47 4.72 5.69 -6.29%
P/EPS 129.99 64.95 72.62 74.91 59.49 48.86 87.19 30.41%
EY 0.77 1.54 1.38 1.33 1.68 2.05 1.15 -23.40%
DY 1.67 0.00 0.00 0.00 2.34 0.00 0.00 -
P/NAPS 1.13 1.24 1.28 1.33 1.31 1.29 1.50 -17.16%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 21/11/18 28/08/18 30/05/18 26/02/18 28/11/17 23/08/17 -
Price 2.18 2.16 2.33 2.35 2.34 2.32 2.23 -
P/RPS 5.35 4.72 5.85 5.98 5.45 5.09 5.18 2.17%
P/EPS 134.94 61.53 73.25 72.74 59.23 52.73 79.36 42.32%
EY 0.74 1.63 1.37 1.37 1.69 1.90 1.26 -29.80%
DY 1.61 0.00 0.00 0.00 2.35 0.00 0.00 -
P/NAPS 1.18 1.18 1.29 1.29 1.31 1.39 1.37 -9.44%

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