[SPRITZER] QoQ Quarter Result on 31-May-2013 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 18.8%
YoY- 194.94%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 59,652 55,181 55,661 50,494 57,122 46,663 47,656 16.19%
PBT 7,686 4,588 6,555 6,558 5,742 6,404 4,084 52.60%
Tax -1,550 -1,221 -1,326 -612 -737 -1,274 -932 40.50%
NP 6,136 3,367 5,229 5,946 5,005 5,130 3,152 56.09%
-
NP to SH 6,136 3,367 5,229 5,946 5,005 5,130 3,152 56.09%
-
Tax Rate 20.17% 26.61% 20.23% 9.33% 12.84% 19.89% 22.82% -
Total Cost 53,516 51,814 50,432 44,548 52,117 41,533 44,504 13.11%
-
Net Worth 177,293 170,842 172,306 166,698 159,845 157,946 153,022 10.34%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - 5,250 - - - -
Div Payout % - - - 88.30% - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 177,293 170,842 172,306 166,698 159,845 157,946 153,022 10.34%
NOSH 132,813 132,559 132,045 131,258 131,020 130,534 130,788 1.03%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 10.29% 6.10% 9.39% 11.78% 8.76% 10.99% 6.61% -
ROE 3.46% 1.97% 3.03% 3.57% 3.13% 3.25% 2.06% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 44.91 41.63 42.15 38.47 43.60 35.75 36.44 14.99%
EPS 4.62 2.54 3.96 4.53 3.82 3.93 2.41 54.50%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.3349 1.2888 1.3049 1.27 1.22 1.21 1.17 9.21%
Adjusted Per Share Value based on latest NOSH - 131,258
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 18.71 17.31 17.46 15.84 17.92 14.64 14.95 16.18%
EPS 1.92 1.06 1.64 1.87 1.57 1.61 0.99 55.70%
DPS 0.00 0.00 0.00 1.65 0.00 0.00 0.00 -
NAPS 0.5561 0.5359 0.5405 0.5229 0.5014 0.4954 0.48 10.33%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.73 1.82 1.54 1.42 1.03 0.88 0.81 -
P/RPS 3.85 4.37 3.65 3.69 2.36 2.46 2.22 44.49%
P/EPS 37.45 71.65 38.89 31.35 26.96 22.39 33.61 7.49%
EY 2.67 1.40 2.57 3.19 3.71 4.47 2.98 -7.07%
DY 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 1.30 1.41 1.18 1.12 0.84 0.73 0.69 52.72%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 29/04/14 24/01/14 11/10/13 29/07/13 23/04/13 31/01/13 31/10/12 -
Price 1.92 1.70 1.68 1.82 1.16 1.00 0.85 -
P/RPS 4.27 4.08 3.99 4.73 2.66 2.80 2.33 49.92%
P/EPS 41.56 66.93 42.42 40.18 30.37 25.45 35.27 11.59%
EY 2.41 1.49 2.36 2.49 3.29 3.93 2.84 -10.39%
DY 0.00 0.00 0.00 2.20 0.00 0.00 0.00 -
P/NAPS 1.44 1.32 1.29 1.43 0.95 0.83 0.73 57.48%

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