[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

SPRITZER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
TTM Result
Revenue	106,332	103,244	98,745	93,912	85,266	81,861	76,773	24.17%
YoY %	2.99%	4.56%	5.15%	10.14%	4.16%	6.63%	-	-
Horiz. %	138.50%	134.48%	128.62%	122.32%	111.06%	106.63%	100.00%	-
PBT	8,623	8,706	8,371	8,009	6,068	5,304	4,689	49.93%
YoY %	-0.95%	4.00%	4.52%	31.99%	14.40%	13.12%	-	-
Horiz. %	183.90%	185.67%	178.52%	170.80%	129.41%	113.12%	100.00%	-
Tax	-704	-501	-537	-411	-551	-604	-874	-13.39%
YoY %	-40.52%	6.70%	-30.66%	25.41%	8.77%	30.89%	-	-
Horiz. %	80.55%	57.32%	61.44%	47.03%	63.04%	69.11%	100.00%	-
NP	7,919	8,205	7,834	7,598	5,517	4,700	3,815	62.50%
YoY %	-3.49%	4.74%	3.11%	37.72%	17.38%	23.20%	-	-
Horiz. %	207.58%	215.07%	205.35%	199.16%	144.61%	123.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,919	8,205	7,834	7,598	5,517	4,700	3,815	62.50%
YoY %	-3.49%	4.74%	3.11%	37.72%	17.38%	23.20%	-	-
Horiz. %	207.58%	215.07%	205.35%	199.16%	144.61%	123.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.16%	5.75%	6.42%	5.13%	9.08%	11.39%	18.64%	-
YoY %	41.91%	-10.44%	25.15%	-43.50%	-20.28%	-38.89%	-	-
Horiz. %	43.78%	30.85%	34.44%	27.52%	48.71%	61.11%	100.00%	-
Total Cost	98,413	95,039	90,911	86,314	79,749	77,161	72,958	22.01%
YoY %	3.55%	4.54%	5.33%	8.23%	3.35%	5.76%	-	-
Horiz. %	134.89%	130.27%	124.61%	118.31%	109.31%	105.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,158	123,517	121,083	118,874	117,891	116,302	114,467	6.11%
YoY %	1.33%	2.01%	1.86%	0.83%	1.37%	1.60%	-	-
Horiz. %	109.34%	107.91%	105.78%	103.85%	102.99%	101.60%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Dividend
Div	1,957	1,957	1,957	1,471	1,471	1,471	2,942	-23.74%
YoY %	0.00%	0.00%	33.04%	0.00%	0.00%	-50.00%	-	-
Horiz. %	66.52%	66.52%	66.52%	50.00%	50.00%	50.00%	100.00%	-
Div Payout %	24.71%	23.85%	24.98%	19.37%	26.67%	31.31%	77.13%	-
YoY %	3.61%	-4.52%	28.96%	-27.37%	-14.82%	-59.41%	-	-
Horiz. %	32.04%	30.92%	32.39%	25.11%	34.58%	40.59%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Equity
Net Worth	125,158	123,517	121,083	118,874	117,891	116,302	114,467	6.11%
YoY %	1.33%	2.01%	1.86%	0.83%	1.37%	1.60%	-	-
Horiz. %	109.34%	107.91%	105.78%	103.85%	102.99%	101.60%	100.00%	-
NOSH	49,074	48,950	48,928	48,973	48,966	48,975	49,047	0.03%
YoY %	0.25%	0.04%	-0.09%	0.01%	-0.02%	-0.15%	-	-
Horiz. %	100.06%	99.80%	99.76%	99.85%	99.83%	99.85%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Ratio Analysis
NP Margin	7.45%	7.95%	7.93%	8.09%	6.47%	5.74%	4.97%	-
YoY %	-6.29%	0.25%	-1.98%	25.04%	12.72%	15.49%	-	-
Horiz. %	149.90%	159.96%	159.56%	162.78%	130.18%	115.49%	100.00%	-
ROE	6.33%	6.64%	6.47%	6.39%	4.68%	4.04%	3.33%	-
YoY %	-4.67%	2.63%	1.25%	36.54%	15.84%	21.32%	-	-
Horiz. %	190.09%	199.40%	194.29%	191.89%	140.54%	121.32%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Per Share
RPS	216.68	210.91	201.81	191.76	174.13	167.15	156.53	24.13%
YoY %	2.74%	4.51%	5.24%	10.12%	4.18%	6.78%	-	-
Horiz. %	138.43%	134.74%	128.93%	122.51%	111.24%	106.78%	100.00%	-
EPS	16.14	16.76	16.01	15.51	11.27	9.60	7.78	62.44%
YoY %	-3.70%	4.68%	3.22%	37.62%	17.40%	23.39%	-	-
Horiz. %	207.46%	215.42%	205.78%	199.36%	144.86%	123.39%	100.00%	-
DPS	4.00	4.00	4.00	3.00	3.00	3.00	6.00	-23.62%
YoY %	0.00%	0.00%	33.33%	0.00%	0.00%	-50.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	50.00%	50.00%	50.00%	100.00%	-
NAPS	2.5504	2.5233	2.4747	2.4273	2.4076	2.3747	2.3338	6.07%
YoY %	1.07%	1.96%	1.95%	0.82%	1.39%	1.75%	-	-
Horiz. %	109.28%	108.12%	106.04%	104.01%	103.16%	101.75%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Adjusted Per Share Value based on latest NOSH - 48,973
RPS	33.30	32.33	30.92	29.41	26.70	25.64	24.04	24.18%
YoY %	3.00%	4.56%	5.13%	10.15%	4.13%	6.66%	-	-
Horiz. %	138.52%	134.48%	128.62%	122.34%	111.06%	106.66%	100.00%	-
EPS	2.48	2.57	2.45	2.38	1.73	1.47	1.19	62.93%
YoY %	-3.50%	4.90%	2.94%	37.57%	17.69%	23.53%	-	-
Horiz. %	208.40%	215.97%	205.88%	200.00%	145.38%	123.53%	100.00%	-
DPS	0.61	0.61	0.61	0.46	0.46	0.46	0.92	-23.90%
YoY %	0.00%	0.00%	32.61%	0.00%	0.00%	-50.00%	-	-
Horiz. %	66.30%	66.30%	66.30%	50.00%	50.00%	50.00%	100.00%	-
NAPS	0.392	0.3868	0.3792	0.3723	0.3692	0.3642	0.3585	6.11%
YoY %	1.34%	2.00%	1.85%	0.84%	1.37%	1.59%	-	-
Horiz. %	109.34%	107.89%	105.77%	103.85%	102.98%	101.59%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-3.85%	0.00%	13.04%	-14.81%	8.00%	-19.35%	-	-
Horiz. %	80.65%	83.87%	83.87%	74.19%	87.10%	80.65%	100.00%	-
P/EPS	3.35	3.22	3.25	2.84	4.17	4.38	6.17	-33.37%
YoY %	4.04%	-0.92%	14.44%	-31.89%	-4.79%	-29.01%	-	-
Horiz. %	54.29%	52.19%	52.67%	46.03%	67.59%	70.99%	100.00%	-
EY	29.88	31.04	30.79	35.26	23.97	22.85	16.20	50.23%
YoY %	-3.74%	0.81%	-12.68%	47.10%	4.90%	41.05%	-	-
Horiz. %	184.44%	191.60%	190.06%	217.65%	147.96%	141.05%	100.00%	-
DY	7.41	7.41	7.69	6.82	6.38	7.14	12.50	-29.36%
YoY %	0.00%	-3.64%	12.76%	6.90%	-10.64%	-42.88%	-	-
Horiz. %	59.28%	59.28%	61.52%	54.56%	51.04%	57.12%	100.00%	-
P/NAPS	0.21	0.21	0.21	0.18	0.20	0.18	0.21	0.00%
YoY %	0.00%	0.00%	16.67%	-10.00%	11.11%	-14.29%	-	-
Horiz. %	100.00%	100.00%	100.00%	85.71%	95.24%	85.71%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-8.33%	-29.41%	17.24%	0.00%	3.57%	-3.45%	-	-
Horiz. %	75.86%	82.76%	117.24%	100.00%	100.00%	96.55%	100.00%	-
P/EPS	2.97	2.98	4.25	3.55	4.53	4.90	5.79	-35.84%
YoY %	-0.34%	-29.88%	19.72%	-21.63%	-7.55%	-15.37%	-	-
Horiz. %	51.30%	51.47%	73.40%	61.31%	78.24%	84.63%	100.00%	-
EY	33.62	33.52	23.55	28.21	22.09	20.42	17.28	55.65%
YoY %	0.30%	42.34%	-16.52%	27.70%	8.18%	18.17%	-	-
Horiz. %	194.56%	193.98%	136.28%	163.25%	127.84%	118.17%	100.00%	-
DY	8.33	8.00	5.88	5.45	5.88	6.38	13.33	-26.84%
YoY %	4.13%	36.05%	7.89%	-7.31%	-7.84%	-52.14%	-	-
Horiz. %	62.49%	60.02%	44.11%	40.89%	44.11%	47.86%	100.00%	-
P/NAPS	0.19	0.20	0.27	0.23	0.21	0.20	0.19	0.00%
YoY %	-5.00%	-25.93%	17.39%	9.52%	5.00%	5.26%	-	-
Horiz. %	100.00%	105.26%	142.11%	121.05%	110.53%	105.26%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos