[SPRITZER] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -36.47%
YoY- 7.66%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 125,006 132,558 123,687 109,424 108,700 119,588 106,195 11.45%
PBT 17,318 22,845 16,220 9,541 13,523 12,515 9,839 45.62%
Tax -4,105 -5,880 -4,070 -2,383 -2,256 -1,088 -2,217 50.61%
NP 13,213 16,965 12,150 7,158 11,267 11,427 7,622 44.16%
-
NP to SH 13,213 16,965 12,150 7,158 11,267 11,427 7,622 44.16%
-
Tax Rate 23.70% 25.74% 25.09% 24.98% 16.68% 8.69% 22.53% -
Total Cost 111,793 115,593 111,537 102,266 97,433 108,161 98,573 8.72%
-
Net Worth 530,686 517,650 493,679 500,142 494,475 483,818 470,542 8.32%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 17,516 - - - 13,080 - - -
Div Payout % 132.57% - - - 116.10% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 530,686 517,650 493,679 500,142 494,475 483,818 470,542 8.32%
NOSH 319,314 319,314 319,314 212,876 209,992 209,992 209,992 32.13%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 10.57% 12.80% 9.82% 6.54% 10.37% 9.56% 7.18% -
ROE 2.49% 3.28% 2.46% 1.43% 2.28% 2.36% 1.62% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 39.25 41.56 39.27 51.49 51.94 57.02 50.58 -15.51%
EPS 4.15 5.32 3.81 3.37 5.38 5.45 3.63 9.30%
DPS 5.50 0.00 0.00 0.00 6.25 0.00 0.00 -
NAPS 1.6663 1.6231 1.5676 2.3534 2.3626 2.3068 2.2412 -17.88%
Adjusted Per Share Value based on latest NOSH - 212,876
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 39.21 41.58 38.80 34.32 34.10 37.51 33.31 11.45%
EPS 4.14 5.32 3.81 2.25 3.53 3.58 2.39 44.08%
DPS 5.49 0.00 0.00 0.00 4.10 0.00 0.00 -
NAPS 1.6646 1.6237 1.5485 1.5688 1.551 1.5176 1.4759 8.32%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.83 1.58 1.50 2.38 2.22 1.97 1.91 -
P/RPS 4.66 3.80 3.82 4.62 4.27 3.46 3.78 14.92%
P/EPS 44.11 29.70 38.88 70.66 41.24 36.16 52.61 -11.05%
EY 2.27 3.37 2.57 1.42 2.42 2.77 1.90 12.55%
DY 3.01 0.00 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 1.10 0.97 0.96 1.01 0.94 0.85 0.85 18.69%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 27/11/23 29/08/23 30/05/23 27/02/23 25/11/22 29/08/22 -
Price 2.13 1.69 1.53 2.33 2.31 2.03 2.03 -
P/RPS 5.43 4.07 3.90 4.53 4.45 3.56 4.01 22.32%
P/EPS 51.34 31.77 39.66 69.18 42.91 37.26 55.92 -5.52%
EY 1.95 3.15 2.52 1.45 2.33 2.68 1.79 5.85%
DY 2.58 0.00 0.00 0.00 2.71 0.00 0.00 -
P/NAPS 1.28 1.04 0.98 0.99 0.98 0.88 0.91 25.46%

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