[SPRITZER] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 127.51%
YoY- 13.77%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 87,021 97,467 94,790 95,099 85,498 95,997 83,642 2.66%
PBT 8,155 12,467 10,705 9,972 4,228 10,752 9,400 -9.01%
Tax -1,645 -3,301 -2,849 -2,255 -836 -3,381 -2,721 -28.43%
NP 6,510 9,166 7,856 7,717 3,392 7,371 6,679 -1.68%
-
NP to SH 6,510 9,166 7,856 7,717 3,392 7,371 6,679 -1.68%
-
Tax Rate 20.17% 26.48% 26.61% 22.61% 19.77% 31.45% 28.95% -
Total Cost 80,511 88,301 86,934 87,382 82,106 88,626 76,963 3.04%
-
Net Worth 415,276 406,604 397,387 396,883 389,198 385,818 378,406 6.37%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 9,448 - - - 7,348 - - -
Div Payout % 145.14% - - - 216.65% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 415,276 406,604 397,387 396,883 389,198 385,818 378,406 6.37%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.48% 9.40% 8.29% 8.11% 3.97% 7.68% 7.99% -
ROE 1.57% 2.25% 1.98% 1.94% 0.87% 1.91% 1.77% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 41.44 46.42 45.14 45.29 40.72 45.72 39.84 2.65%
EPS 3.10 4.37 3.74 3.68 1.62 3.51 3.18 -1.67%
DPS 4.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.9778 1.9365 1.8926 1.8902 1.8536 1.8375 1.8022 6.37%
Adjusted Per Share Value based on latest NOSH - 209,992
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 27.30 30.57 29.73 29.83 26.82 30.11 26.24 2.66%
EPS 2.04 2.88 2.46 2.42 1.06 2.31 2.09 -1.59%
DPS 2.96 0.00 0.00 0.00 2.31 0.00 0.00 -
NAPS 1.3026 1.2754 1.2465 1.2449 1.2208 1.2102 1.1869 6.37%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.25 2.30 2.26 2.19 2.10 2.28 2.31 -
P/RPS 5.43 4.95 5.01 4.84 5.16 4.99 5.80 -4.28%
P/EPS 72.57 52.69 60.40 59.59 129.99 64.95 72.62 -0.04%
EY 1.38 1.90 1.66 1.68 0.77 1.54 1.38 0.00%
DY 2.00 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 1.14 1.19 1.19 1.16 1.13 1.24 1.28 -7.41%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 27/08/19 30/05/19 26/02/19 21/11/18 28/08/18 -
Price 2.20 2.19 2.30 2.30 2.18 2.16 2.33 -
P/RPS 5.31 4.72 5.09 5.08 5.35 4.72 5.85 -6.23%
P/EPS 70.96 50.17 61.47 62.58 134.94 61.53 73.25 -2.08%
EY 1.41 1.99 1.63 1.60 0.74 1.63 1.37 1.93%
DY 2.05 0.00 0.00 0.00 1.61 0.00 0.00 -
P/NAPS 1.11 1.13 1.22 1.22 1.18 1.18 1.29 -9.50%

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