[SPRITZER] QoQ Quarter Result on 31-May-2014 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 11.38%
YoY- 14.93%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 61,712 57,845 62,378 68,256 59,652 55,181 55,661 7.14%
PBT 7,648 4,555 8,757 9,482 7,686 4,588 6,555 10.85%
Tax -2,254 -1,089 -2,090 -2,648 -1,550 -1,221 -1,326 42.57%
NP 5,394 3,466 6,667 6,834 6,136 3,367 5,229 2.09%
-
NP to SH 5,394 3,466 6,667 6,834 6,136 3,367 5,229 2.09%
-
Tax Rate 29.47% 23.91% 23.87% 27.93% 20.17% 26.61% 20.23% -
Total Cost 56,318 54,379 55,711 61,422 53,516 51,814 50,432 7.65%
-
Net Worth 202,678 200,684 195,474 185,182 177,293 170,842 172,306 11.46%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - 5,318 - - - -
Div Payout % - - - 77.82% - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 202,678 200,684 195,474 185,182 177,293 170,842 172,306 11.46%
NOSH 139,020 137,539 135,784 132,957 132,813 132,559 132,045 3.50%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 8.74% 5.99% 10.69% 10.01% 10.29% 6.10% 9.39% -
ROE 2.66% 1.73% 3.41% 3.69% 3.46% 1.97% 3.03% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 44.39 42.06 45.94 51.34 44.91 41.63 42.15 3.52%
EPS 3.88 2.52 4.91 5.14 4.62 2.54 3.96 -1.35%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.4579 1.4591 1.4396 1.3928 1.3349 1.2888 1.3049 7.69%
Adjusted Per Share Value based on latest NOSH - 132,957
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 19.36 18.14 19.57 21.41 18.71 17.31 17.46 7.14%
EPS 1.69 1.09 2.09 2.14 1.92 1.06 1.64 2.02%
DPS 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
NAPS 0.6357 0.6295 0.6131 0.5809 0.5561 0.5359 0.5405 11.45%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 2.13 2.06 2.24 1.80 1.73 1.82 1.54 -
P/RPS 4.80 4.90 4.88 3.51 3.85 4.37 3.65 20.09%
P/EPS 54.90 81.75 45.62 35.02 37.45 71.65 38.89 25.92%
EY 1.82 1.22 2.19 2.86 2.67 1.40 2.57 -20.60%
DY 0.00 0.00 0.00 2.22 0.00 0.00 0.00 -
P/NAPS 1.46 1.41 1.56 1.29 1.30 1.41 1.18 15.29%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 28/04/15 29/01/15 14/10/14 24/07/14 29/04/14 24/01/14 11/10/13 -
Price 2.05 2.11 2.04 2.30 1.92 1.70 1.68 -
P/RPS 4.62 5.02 4.44 4.48 4.27 4.08 3.99 10.29%
P/EPS 52.84 83.73 41.55 44.75 41.56 66.93 42.42 15.81%
EY 1.89 1.19 2.41 2.23 2.41 1.49 2.36 -13.79%
DY 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
P/NAPS 1.41 1.45 1.42 1.65 1.44 1.32 1.29 6.12%

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