[SPRITZER] QoQ TTM Result on 28-Feb-2003 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- -13.58%
YoY- -33.99%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 58,411 57,233 54,685 52,355 51,412 50,881 51,694 8.47%
PBT 5,435 6,056 6,218 6,722 6,769 6,395 6,579 -11.94%
Tax -1,424 -1,857 -1,732 -2,249 -1,593 -1,131 -1,373 2.45%
NP 4,011 4,199 4,486 4,473 5,176 5,264 5,206 -15.94%
-
NP to SH 4,011 4,199 4,486 4,473 5,176 5,264 5,206 -15.94%
-
Tax Rate 26.20% 30.66% 27.85% 33.46% 23.53% 17.69% 20.87% -
Total Cost 54,400 53,034 50,199 47,882 46,236 45,617 46,488 11.03%
-
Net Worth 104,362 103,941 98,222 101,371 102,546 101,545 99,883 2.96%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 1,221 1,221 1,221 2,446 1,225 1,225 1,225 -0.21%
Div Payout % 30.44% 29.08% 27.22% 54.70% 23.68% 23.29% 23.55% -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 104,362 103,941 98,222 101,371 102,546 101,545 99,883 2.96%
NOSH 48,920 49,042 49,111 48,842 49,039 48,977 49,032 -0.15%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 6.87% 7.34% 8.20% 8.54% 10.07% 10.35% 10.07% -
ROE 3.84% 4.04% 4.57% 4.41% 5.05% 5.18% 5.21% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 119.40 116.70 111.35 107.19 104.84 103.89 105.43 8.64%
EPS 8.20 8.56 9.13 9.16 10.55 10.75 10.62 -15.82%
DPS 2.50 2.50 2.50 5.00 2.50 2.50 2.50 0.00%
NAPS 2.1333 2.1194 2.00 2.0755 2.0911 2.0733 2.0371 3.12%
Adjusted Per Share Value based on latest NOSH - 48,842
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 18.32 17.95 17.15 16.42 16.13 15.96 16.21 8.49%
EPS 1.26 1.32 1.41 1.40 1.62 1.65 1.63 -15.75%
DPS 0.38 0.38 0.38 0.77 0.38 0.38 0.38 0.00%
NAPS 0.3274 0.326 0.3081 0.318 0.3217 0.3185 0.3133 2.97%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.59 0.59 0.56 0.53 0.60 0.64 0.66 -
P/RPS 0.49 0.51 0.50 0.49 0.57 0.62 0.63 -15.41%
P/EPS 7.20 6.89 6.13 5.79 5.68 5.95 6.22 10.23%
EY 13.90 14.51 16.31 17.28 17.59 16.79 16.09 -9.28%
DY 4.24 4.24 4.46 9.43 4.17 3.91 3.79 7.75%
P/NAPS 0.28 0.28 0.28 0.26 0.29 0.31 0.32 -8.50%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 29/01/04 23/09/03 31/07/03 24/04/03 23/01/03 24/10/02 30/07/02 -
Price 0.63 0.59 0.64 0.55 0.57 0.57 0.68 -
P/RPS 0.53 0.51 0.57 0.51 0.54 0.55 0.64 -11.80%
P/EPS 7.68 6.89 7.01 6.01 5.40 5.30 6.40 12.91%
EY 13.01 14.51 14.27 16.65 18.52 18.86 15.61 -11.42%
DY 3.97 4.24 3.91 9.09 4.39 4.39 3.68 5.18%
P/NAPS 0.30 0.28 0.32 0.26 0.27 0.27 0.33 -6.15%

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