[SPRITZER] QoQ TTM Result on 28-Feb-2002 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
28-Feb-2002 [#3]
Profit Trend
QoQ- -11.85%
YoY- -4.39%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 51,412 50,881 51,694 55,131 55,918 56,827 51,652 -0.30%
PBT 6,769 6,395 6,579 7,501 8,293 9,899 10,017 -22.97%
Tax -1,593 -1,131 -1,373 -725 -606 -554 8 -
NP 5,176 5,264 5,206 6,776 7,687 9,345 10,025 -35.61%
-
NP to SH 5,176 5,264 5,206 6,776 7,687 9,345 10,025 -35.61%
-
Tax Rate 23.53% 17.69% 20.87% 9.67% 7.31% 5.60% -0.08% -
Total Cost 46,236 45,617 46,488 48,355 48,231 47,482 41,627 7.24%
-
Net Worth 102,546 101,545 99,883 98,518 99,296 98,289 96,508 4.12%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div 1,225 1,225 1,225 1,958 1,958 1,958 1,958 -26.82%
Div Payout % 23.68% 23.29% 23.55% 28.91% 25.48% 20.96% 19.54% -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 102,546 101,545 99,883 98,518 99,296 98,289 96,508 4.12%
NOSH 49,039 48,977 49,032 49,033 49,025 48,999 48,966 0.09%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 10.07% 10.35% 10.07% 12.29% 13.75% 16.44% 19.41% -
ROE 5.05% 5.18% 5.21% 6.88% 7.74% 9.51% 10.39% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 104.84 103.89 105.43 112.44 114.06 115.97 105.48 -0.40%
EPS 10.55 10.75 10.62 13.82 15.68 19.07 20.47 -35.69%
DPS 2.50 2.50 2.50 4.00 4.00 4.00 4.00 -26.87%
NAPS 2.0911 2.0733 2.0371 2.0092 2.0254 2.0059 1.9709 4.02%
Adjusted Per Share Value based on latest NOSH - 49,033
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 16.13 15.96 16.21 17.29 17.54 17.82 16.20 -0.28%
EPS 1.62 1.65 1.63 2.13 2.41 2.93 3.14 -35.64%
DPS 0.38 0.38 0.38 0.61 0.61 0.61 0.61 -27.03%
NAPS 0.3217 0.3185 0.3133 0.309 0.3115 0.3083 0.3027 4.13%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 0.60 0.64 0.66 0.67 0.69 0.68 0.63 -
P/RPS 0.57 0.62 0.63 0.60 0.60 0.59 0.60 -3.35%
P/EPS 5.68 5.95 6.22 4.85 4.40 3.57 3.08 50.32%
EY 17.59 16.79 16.09 20.63 22.72 28.05 32.50 -33.56%
DY 4.17 3.91 3.79 5.97 5.80 5.88 6.35 -24.42%
P/NAPS 0.29 0.31 0.32 0.33 0.34 0.34 0.32 -6.34%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 23/01/03 24/10/02 30/07/02 30/04/02 29/01/02 24/10/01 31/07/01 -
Price 0.57 0.57 0.68 0.70 0.72 0.63 0.68 -
P/RPS 0.54 0.55 0.64 0.62 0.63 0.54 0.64 -10.69%
P/EPS 5.40 5.30 6.40 5.07 4.59 3.30 3.32 38.26%
EY 18.52 18.86 15.61 19.74 21.78 30.27 30.11 -27.65%
DY 4.39 4.39 3.68 5.71 5.56 6.35 5.88 -17.68%
P/NAPS 0.27 0.27 0.33 0.35 0.36 0.31 0.35 -15.87%

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