[SPRITZER] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -58.03%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 100,613 79,329 75,032 76,052 72,628 88,600 54,420 50.46%
PBT 10,762 6,195 5,481 7,907 5,249 14,614 1,613 253.18%
Tax -2,655 -207 -1,397 -1,847 9,191 -4,197 405 -
NP 8,107 5,988 4,084 6,060 14,440 10,417 2,018 152.07%
-
NP to SH 8,107 5,988 4,084 6,060 14,440 10,417 2,018 152.07%
-
Tax Rate 24.67% 3.34% 25.49% 23.36% -175.10% 28.72% -25.11% -
Total Cost 92,506 73,341 70,948 69,992 58,188 78,183 52,402 45.91%
-
Net Worth 462,750 453,847 447,045 450,740 444,000 429,092 427,517 5.40%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 9,448 - - - 9,448 - - -
Div Payout % 116.55% - - - 65.43% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 462,750 453,847 447,045 450,740 444,000 429,092 427,517 5.40%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 209,992 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.06% 7.55% 5.44% 7.97% 19.88% 11.76% 3.71% -
ROE 1.75% 1.32% 0.91% 1.34% 3.25% 2.43% 0.47% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 47.92 37.78 35.73 36.22 34.59 42.20 25.92 50.46%
EPS 3.86 2.85 1.95 2.89 6.88 4.96 0.96 152.21%
DPS 4.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 2.2039 2.1615 2.1291 2.1467 2.1146 2.0436 2.0361 5.40%
Adjusted Per Share Value based on latest NOSH - 209,992
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 31.56 24.88 23.54 23.86 22.78 27.79 17.07 50.46%
EPS 2.54 1.88 1.28 1.90 4.53 3.27 0.63 152.67%
DPS 2.96 0.00 0.00 0.00 2.96 0.00 0.00 -
NAPS 1.4515 1.4236 1.4022 1.4138 1.3927 1.3459 1.341 5.40%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.10 2.03 2.09 2.00 1.97 1.89 2.05 -
P/RPS 4.38 5.37 5.85 5.52 5.70 4.48 7.91 -32.49%
P/EPS 54.39 71.18 107.45 69.30 28.65 38.10 213.30 -59.68%
EY 1.84 1.40 0.93 1.44 3.49 2.62 0.47 147.78%
DY 2.14 0.00 0.00 0.00 2.28 0.00 0.00 -
P/NAPS 0.95 0.94 0.98 0.93 0.93 0.92 1.01 -3.98%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 25/08/21 27/05/21 26/02/21 25/11/20 26/08/20 -
Price 2.03 2.05 2.03 2.13 1.87 1.85 1.97 -
P/RPS 4.24 5.43 5.68 5.88 5.41 4.38 7.60 -32.15%
P/EPS 52.58 71.88 104.37 73.80 27.19 37.29 204.97 -59.52%
EY 1.90 1.39 0.96 1.35 3.68 2.68 0.49 146.20%
DY 2.22 0.00 0.00 0.00 2.41 0.00 0.00 -
P/NAPS 0.92 0.95 0.95 0.99 0.88 0.91 0.97 -3.45%

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