[SPRITZER] QoQ TTM Result on 30-Nov-2005 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 2.26%
YoY- 5.69%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 70,964 69,243 67,533 68,150 66,873 65,903 66,299 4.62%
PBT 4,549 4,337 4,196 3,721 3,709 3,547 3,558 17.74%
Tax -1,048 -1,048 -824 -692 -747 -735 -1,136 -5.21%
NP 3,501 3,289 3,372 3,029 2,962 2,812 2,422 27.75%
-
NP to SH 3,501 3,289 3,372 3,029 2,962 2,812 2,422 27.75%
-
Tax Rate 23.04% 24.16% 19.64% 18.60% 20.14% 20.72% 31.93% -
Total Cost 67,463 65,954 64,161 65,121 63,911 63,091 63,877 3.69%
-
Net Worth 113,207 112,167 110,677 111,482 110,750 110,019 101,444 7.56%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div 2,694 1,223 1,223 1,466 1,466 1,466 1,466 49.86%
Div Payout % 76.96% 37.19% 36.28% 48.41% 49.50% 52.14% 60.54% -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 113,207 112,167 110,677 111,482 110,750 110,019 101,444 7.56%
NOSH 49,039 49,075 48,933 49,072 48,978 49,058 48,874 0.22%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 4.93% 4.75% 4.99% 4.44% 4.43% 4.27% 3.65% -
ROE 3.09% 2.93% 3.05% 2.72% 2.67% 2.56% 2.39% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 144.71 141.09 138.01 138.88 136.54 134.33 135.65 4.39%
EPS 7.14 6.70 6.89 6.17 6.05 5.73 4.96 27.40%
DPS 5.50 2.50 2.50 3.00 3.00 3.00 3.00 49.62%
NAPS 2.3085 2.2856 2.2618 2.2718 2.2612 2.2426 2.0756 7.32%
Adjusted Per Share Value based on latest NOSH - 49,072
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 22.26 21.72 21.18 21.38 20.98 20.67 20.80 4.61%
EPS 1.10 1.03 1.06 0.95 0.93 0.88 0.76 27.86%
DPS 0.85 0.38 0.38 0.46 0.46 0.46 0.46 50.41%
NAPS 0.3551 0.3518 0.3472 0.3497 0.3474 0.3451 0.3182 7.56%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.44 0.42 0.44 0.46 0.44 0.49 0.51 -
P/RPS 0.30 0.30 0.32 0.33 0.32 0.36 0.38 -14.54%
P/EPS 6.16 6.27 6.39 7.45 7.28 8.55 10.29 -28.90%
EY 16.23 15.96 15.66 13.42 13.74 11.70 9.72 40.61%
DY 12.50 5.95 5.68 6.52 6.82 6.12 5.88 65.10%
P/NAPS 0.19 0.18 0.19 0.20 0.19 0.22 0.25 -16.67%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 19/10/06 27/07/06 25/04/06 25/01/06 27/10/05 28/07/05 28/04/05 -
Price 0.42 0.44 0.45 0.43 0.44 0.52 0.48 -
P/RPS 0.29 0.31 0.33 0.31 0.32 0.39 0.35 -11.75%
P/EPS 5.88 6.57 6.53 6.97 7.28 9.07 9.69 -28.25%
EY 17.00 15.23 15.31 14.35 13.74 11.02 10.32 39.35%
DY 13.10 5.68 5.56 6.98 6.82 5.77 6.25 63.55%
P/NAPS 0.18 0.19 0.20 0.19 0.19 0.23 0.23 -15.03%

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