[SPRITZER] QoQ TTM Result on 30-Nov-2002 [#2]

Stock

[SPRITZER] SPRITZER BHD

Announcement Date

23-Jan-2003

Admission Sponsor

Sponsor

Financial Year

31-May-2003

Quarter

30-Nov-2002 [#2]

Profit Trend

QoQ- -1.67%

YoY- -32.67%

Quarter Report

SPRITZER's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	CAGR
TTM Result
Revenue	57,233	54,685	52,355	51,412	50,881	51,694	55,131	2.51%
YoY %	4.66%	4.45%	1.83%	1.04%	-1.57%	-6.23%	-	-
Horiz. %	103.81%	99.19%	94.96%	93.25%	92.29%	93.77%	100.00%	-
PBT	6,056	6,218	6,722	6,769	6,395	6,579	7,501	-13.26%
YoY %	-2.61%	-7.50%	-0.69%	5.85%	-2.80%	-12.29%	-	-
Horiz. %	80.74%	82.90%	89.61%	90.24%	85.26%	87.71%	100.00%	-
Tax	-1,857	-1,732	-2,249	-1,593	-1,131	-1,373	-725	86.88%
YoY %	-7.22%	22.99%	-41.18%	-40.85%	17.63%	-89.38%	-	-
Horiz. %	256.14%	238.90%	310.21%	219.72%	156.00%	189.38%	100.00%	-
NP	4,199	4,486	4,473	5,176	5,264	5,206	6,776	-27.25%
YoY %	-6.40%	0.29%	-13.58%	-1.67%	1.11%	-23.17%	-	-
Horiz. %	61.97%	66.20%	66.01%	76.39%	77.69%	76.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,199	4,486	4,473	5,176	5,264	5,206	6,776	-27.25%
YoY %	-6.40%	0.29%	-13.58%	-1.67%	1.11%	-23.17%	-	-
Horiz. %	61.97%	66.20%	66.01%	76.39%	77.69%	76.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.66%	27.85%	33.46%	23.53%	17.69%	20.87%	9.67%	-
YoY %	10.09%	-16.77%	42.20%	33.01%	-15.24%	115.82%	-	-
Horiz. %	317.06%	288.00%	346.02%	243.33%	182.94%	215.82%	100.00%	-
Total Cost	53,034	50,199	47,882	46,236	45,617	46,488	48,355	6.33%
YoY %	5.65%	4.84%	3.56%	1.36%	-1.87%	-3.86%	-	-
Horiz. %	109.68%	103.81%	99.02%	95.62%	94.34%	96.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	103,941	98,222	101,371	102,546	101,545	99,883	98,518	3.62%
YoY %	5.82%	-3.11%	-1.15%	0.99%	1.66%	1.39%	-	-
Horiz. %	105.50%	99.70%	102.90%	104.09%	103.07%	101.39%	100.00%	-

	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	CAGR
Dividend
Div	1,221	1,221	2,446	1,225	1,225	1,225	1,958	-26.94%
YoY %	0.00%	-50.08%	99.67%	0.00%	0.00%	-37.44%	-	-
Horiz. %	62.36%	62.36%	124.92%	62.56%	62.56%	62.56%	100.00%	-
Div Payout %	29.08%	27.22%	54.70%	23.68%	23.29%	23.55%	28.91%	-
YoY %	6.83%	-50.24%	131.00%	1.67%	-1.10%	-18.54%	-	-
Horiz. %	100.59%	94.15%	189.21%	81.91%	80.56%	81.46%	100.00%	-

	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	CAGR
Equity
Net Worth	103,941	98,222	101,371	102,546	101,545	99,883	98,518	3.62%
YoY %	5.82%	-3.11%	-1.15%	0.99%	1.66%	1.39%	-	-
Horiz. %	105.50%	99.70%	102.90%	104.09%	103.07%	101.39%	100.00%	-
NOSH	49,042	49,111	48,842	49,039	48,977	49,032	49,033	0.01%
YoY %	-0.14%	0.55%	-0.40%	0.13%	-0.11%	-0.00%	-	-
Horiz. %	100.02%	100.16%	99.61%	100.01%	99.89%	100.00%	100.00%	-

	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	CAGR
Ratio Analysis
NP Margin	7.34%	8.20%	8.54%	10.07%	10.35%	10.07%	12.29%	-
YoY %	-10.49%	-3.98%	-15.19%	-2.71%	2.78%	-18.06%	-	-
Horiz. %	59.72%	66.72%	69.49%	81.94%	84.21%	81.94%	100.00%	-
ROE	4.04%	4.57%	4.41%	5.05%	5.18%	5.21%	6.88%	-
YoY %	-11.60%	3.63%	-12.67%	-2.51%	-0.58%	-24.27%	-	-
Horiz. %	58.72%	66.42%	64.10%	73.40%	75.29%	75.73%	100.00%	-

	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	CAGR
Per Share
RPS	116.70	111.35	107.19	104.84	103.89	105.43	112.44	2.50%
YoY %	4.80%	3.88%	2.24%	0.91%	-1.46%	-6.23%	-	-
Horiz. %	103.79%	99.03%	95.33%	93.24%	92.40%	93.77%	100.00%	-
EPS	8.56	9.13	9.16	10.55	10.75	10.62	13.82	-27.27%
YoY %	-6.24%	-0.33%	-13.18%	-1.86%	1.22%	-23.15%	-	-
Horiz. %	61.94%	66.06%	66.28%	76.34%	77.79%	76.85%	100.00%	-
DPS	2.50	2.50	5.00	2.50	2.50	2.50	4.00	-26.83%
YoY %	0.00%	-50.00%	100.00%	0.00%	0.00%	-37.50%	-	-
Horiz. %	62.50%	62.50%	125.00%	62.50%	62.50%	62.50%	100.00%	-
NAPS	2.1194	2.00	2.0755	2.0911	2.0733	2.0371	2.0092	3.61%
YoY %	5.97%	-3.64%	-0.75%	0.86%	1.78%	1.39%	-	-
Horiz. %	105.48%	99.54%	103.30%	104.08%	103.19%	101.39%	100.00%	-

	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	CAGR
Adjusted Per Share Value based on latest NOSH - 49,039
RPS	17.92	17.13	16.40	16.10	15.93	16.19	17.27	2.48%
YoY %	4.61%	4.45%	1.86%	1.07%	-1.61%	-6.25%	-	-
Horiz. %	103.76%	99.19%	94.96%	93.23%	92.24%	93.75%	100.00%	-
EPS	1.32	1.40	1.40	1.62	1.65	1.63	2.12	-27.02%
YoY %	-5.71%	0.00%	-13.58%	-1.82%	1.23%	-23.11%	-	-
Horiz. %	62.26%	66.04%	66.04%	76.42%	77.83%	76.89%	100.00%	-
DPS	0.38	0.38	0.77	0.38	0.38	0.38	0.61	-26.99%
YoY %	0.00%	-50.65%	102.63%	0.00%	0.00%	-37.70%	-	-
Horiz. %	62.30%	62.30%	126.23%	62.30%	62.30%	62.30%	100.00%	-
NAPS	0.3255	0.3076	0.3175	0.3211	0.318	0.3128	0.3085	3.63%
YoY %	5.82%	-3.12%	-1.12%	0.97%	1.66%	1.39%	-	-
Horiz. %	105.51%	99.71%	102.92%	104.08%	103.08%	101.39%	100.00%	-

	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/08/03	30/05/03	28/02/03	29/11/02	30/08/02	31/05/02	28/02/02	-
Price	0.59	0.56	0.53	0.60	0.64	0.66	0.67	-
P/RPS	0.51	0.50	0.49	0.57	0.62	0.63	0.60	-10.24%
YoY %	2.00%	2.04%	-14.04%	-8.06%	-1.59%	5.00%	-	-
Horiz. %	85.00%	83.33%	81.67%	95.00%	103.33%	105.00%	100.00%	-
P/EPS	6.89	6.13	5.79	5.68	5.95	6.22	4.85	26.29%
YoY %	12.40%	5.87%	1.94%	-4.54%	-4.34%	28.25%	-	-
Horiz. %	142.06%	126.39%	119.38%	117.11%	122.68%	128.25%	100.00%	-
EY	14.51	16.31	17.28	17.59	16.79	16.09	20.63	-20.86%
YoY %	-11.04%	-5.61%	-1.76%	4.76%	4.35%	-22.01%	-	-
Horiz. %	70.33%	79.06%	83.76%	85.26%	81.39%	77.99%	100.00%	-
DY	4.24	4.46	9.43	4.17	3.91	3.79	5.97	-20.34%
YoY %	-4.93%	-52.70%	126.14%	6.65%	3.17%	-36.52%	-	-
Horiz. %	71.02%	74.71%	157.96%	69.85%	65.49%	63.48%	100.00%	-
P/NAPS	0.28	0.28	0.26	0.29	0.31	0.32	0.33	-10.34%
YoY %	0.00%	7.69%	-10.34%	-6.45%	-3.12%	-3.03%	-	-
Horiz. %	84.85%	84.85%	78.79%	87.88%	93.94%	96.97%	100.00%	-

	31/08/03	31/05/03	28/02/03	30/11/02	31/08/02	31/05/02	28/02/02	CAGR
Price Multiplier on Announcement Date
Date	23/09/03	31/07/03	24/04/03	23/01/03	24/10/02	30/07/02	30/04/02	-
Price	0.59	0.64	0.55	0.57	0.57	0.68	0.70	-
P/RPS	0.51	0.57	0.51	0.54	0.55	0.64	0.62	-12.17%
YoY %	-10.53%	11.76%	-5.56%	-1.82%	-14.06%	3.23%	-	-
Horiz. %	82.26%	91.94%	82.26%	87.10%	88.71%	103.23%	100.00%	-
P/EPS	6.89	7.01	6.01	5.40	5.30	6.40	5.07	22.62%
YoY %	-1.71%	16.64%	11.30%	1.89%	-17.19%	26.23%	-	-
Horiz. %	135.90%	138.26%	118.54%	106.51%	104.54%	126.23%	100.00%	-
EY	14.51	14.27	16.65	18.52	18.86	15.61	19.74	-18.50%
YoY %	1.68%	-14.29%	-10.10%	-1.80%	20.82%	-20.92%	-	-
Horiz. %	73.51%	72.29%	84.35%	93.82%	95.54%	79.08%	100.00%	-
DY	4.24	3.91	9.09	4.39	4.39	3.68	5.71	-17.95%
YoY %	8.44%	-56.99%	107.06%	0.00%	19.29%	-35.55%	-	-
Horiz. %	74.26%	68.48%	159.19%	76.88%	76.88%	64.45%	100.00%	-
P/NAPS	0.28	0.32	0.26	0.27	0.27	0.33	0.35	-13.78%
YoY %	-12.50%	23.08%	-3.70%	0.00%	-18.18%	-5.71%	-	-
Horiz. %	80.00%	91.43%	74.29%	77.14%	77.14%	94.29%	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