[SPRITZER] QoQ TTM Result on 30-Nov-2004 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- -8.64%
YoY- -28.55%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 66,873 65,903 66,299 65,320 65,359 65,745 62,227 4.90%
PBT 3,709 3,547 3,558 3,975 4,270 5,142 5,172 -19.83%
Tax -747 -735 -1,136 -1,109 -1,133 -1,280 -790 -3.65%
NP 2,962 2,812 2,422 2,866 3,137 3,862 4,382 -22.92%
-
NP to SH 2,962 2,812 2,422 2,866 3,137 3,862 4,382 -22.92%
-
Tax Rate 20.14% 20.72% 31.93% 27.90% 26.53% 24.89% 15.27% -
Total Cost 63,911 63,091 63,877 62,454 62,222 61,883 57,845 6.85%
-
Net Worth 110,750 110,019 101,444 103,363 102,572 101,446 104,389 4.01%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div 1,466 1,466 1,466 1,227 1,227 1,227 1,227 12.56%
Div Payout % 49.50% 52.14% 60.54% 42.85% 39.14% 31.80% 28.02% -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 110,750 110,019 101,444 103,363 102,572 101,446 104,389 4.01%
NOSH 48,978 49,058 48,874 49,277 49,096 48,920 49,117 -0.18%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 4.43% 4.27% 3.65% 4.39% 4.80% 5.87% 7.04% -
ROE 2.67% 2.56% 2.39% 2.77% 3.06% 3.81% 4.20% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 136.54 134.33 135.65 132.56 133.12 134.39 126.69 5.10%
EPS 6.05 5.73 4.96 5.82 6.39 7.89 8.92 -22.74%
DPS 3.00 3.00 3.00 2.50 2.50 2.50 2.50 12.88%
NAPS 2.2612 2.2426 2.0756 2.0976 2.0892 2.0737 2.1253 4.20%
Adjusted Per Share Value based on latest NOSH - 49,277
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 20.98 20.67 20.80 20.49 20.50 20.62 19.52 4.91%
EPS 0.93 0.88 0.76 0.90 0.98 1.21 1.37 -22.70%
DPS 0.46 0.46 0.46 0.39 0.39 0.39 0.39 11.60%
NAPS 0.3474 0.3451 0.3182 0.3242 0.3217 0.3182 0.3274 4.02%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.44 0.49 0.51 0.58 0.61 0.61 0.69 -
P/RPS 0.32 0.36 0.38 0.44 0.46 0.45 0.54 -29.38%
P/EPS 7.28 8.55 10.29 9.97 9.55 7.73 7.73 -3.90%
EY 13.74 11.70 9.72 10.03 10.47 12.94 12.93 4.12%
DY 6.82 6.12 5.88 4.31 4.10 4.10 3.62 52.36%
P/NAPS 0.19 0.22 0.25 0.28 0.29 0.29 0.32 -29.28%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 27/10/05 28/07/05 28/04/05 27/01/05 05/10/04 29/07/04 29/04/04 -
Price 0.44 0.52 0.48 0.58 0.60 0.64 0.66 -
P/RPS 0.32 0.39 0.35 0.44 0.45 0.48 0.52 -27.58%
P/EPS 7.28 9.07 9.69 9.97 9.39 8.11 7.40 -1.08%
EY 13.74 11.02 10.32 10.03 10.65 12.34 13.52 1.07%
DY 6.82 5.77 6.25 4.31 4.17 3.91 3.79 47.78%
P/NAPS 0.19 0.23 0.23 0.28 0.29 0.31 0.31 -27.78%

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