[SPRITZER] QoQ TTM Result on 29-Feb-2008 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- 37.72%
YoY- 121.0%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 106,332 103,244 98,745 93,912 85,266 81,861 76,773 24.17%
PBT 8,623 8,706 8,371 8,009 6,068 5,304 4,689 49.93%
Tax -704 -501 -537 -411 -551 -604 -874 -13.39%
NP 7,919 8,205 7,834 7,598 5,517 4,700 3,815 62.50%
-
NP to SH 7,919 8,205 7,834 7,598 5,517 4,700 3,815 62.50%
-
Tax Rate 8.16% 5.75% 6.42% 5.13% 9.08% 11.39% 18.64% -
Total Cost 98,413 95,039 90,911 86,314 79,749 77,161 72,958 22.01%
-
Net Worth 125,158 123,517 121,083 118,874 117,891 116,302 114,467 6.11%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 1,957 1,957 1,957 1,471 1,471 1,471 2,942 -23.74%
Div Payout % 24.71% 23.85% 24.98% 19.37% 26.67% 31.31% 77.13% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 125,158 123,517 121,083 118,874 117,891 116,302 114,467 6.11%
NOSH 49,074 48,950 48,928 48,973 48,966 48,975 49,047 0.03%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 7.45% 7.95% 7.93% 8.09% 6.47% 5.74% 4.97% -
ROE 6.33% 6.64% 6.47% 6.39% 4.68% 4.04% 3.33% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 216.68 210.91 201.81 191.76 174.13 167.15 156.53 24.13%
EPS 16.14 16.76 16.01 15.51 11.27 9.60 7.78 62.44%
DPS 4.00 4.00 4.00 3.00 3.00 3.00 6.00 -23.62%
NAPS 2.5504 2.5233 2.4747 2.4273 2.4076 2.3747 2.3338 6.07%
Adjusted Per Share Value based on latest NOSH - 48,973
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 33.35 32.38 30.97 29.46 26.75 25.68 24.08 24.17%
EPS 2.48 2.57 2.46 2.38 1.73 1.47 1.20 62.03%
DPS 0.61 0.61 0.61 0.46 0.46 0.46 0.92 -23.90%
NAPS 0.3926 0.3874 0.3798 0.3729 0.3698 0.3648 0.359 6.12%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.54 0.54 0.52 0.44 0.47 0.42 0.48 -
P/RPS 0.25 0.26 0.26 0.23 0.27 0.25 0.31 -13.32%
P/EPS 3.35 3.22 3.25 2.84 4.17 4.38 6.17 -33.37%
EY 29.88 31.04 30.79 35.26 23.97 22.85 16.20 50.23%
DY 7.41 7.41 7.69 6.82 6.38 7.14 12.50 -29.36%
P/NAPS 0.21 0.21 0.21 0.18 0.20 0.18 0.21 0.00%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 22/01/09 22/10/08 29/07/08 24/04/08 30/01/08 31/10/07 26/07/07 -
Price 0.48 0.50 0.68 0.55 0.51 0.47 0.45 -
P/RPS 0.22 0.24 0.34 0.29 0.29 0.28 0.29 -16.77%
P/EPS 2.97 2.98 4.25 3.55 4.53 4.90 5.79 -35.84%
EY 33.62 33.52 23.55 28.21 22.09 20.42 17.28 55.65%
DY 8.33 8.00 5.88 5.45 5.88 6.38 13.33 -26.84%
P/NAPS 0.19 0.20 0.27 0.23 0.21 0.20 0.19 0.00%

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