[SPRITZER] QoQ TTM Result on 30-Nov-2006 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
25-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- 9.08%
YoY- 26.08%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 81,861 76,773 74,487 72,936 70,964 69,243 67,533 13.64%
PBT 5,304 4,689 4,353 4,833 4,549 4,337 4,196 16.85%
Tax -604 -874 -915 -1,014 -1,048 -1,048 -824 -18.65%
NP 4,700 3,815 3,438 3,819 3,501 3,289 3,372 24.70%
-
NP to SH 4,700 3,815 3,438 3,819 3,501 3,289 3,372 24.70%
-
Tax Rate 11.39% 18.64% 21.02% 20.98% 23.04% 24.16% 19.64% -
Total Cost 77,161 72,958 71,049 69,117 67,463 65,954 64,161 13.05%
-
Net Worth 116,302 114,467 112,876 113,939 113,207 112,167 110,677 3.35%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div 1,471 2,942 1,471 2,694 2,694 1,223 1,223 13.06%
Div Payout % 31.31% 77.13% 42.79% 70.56% 76.96% 37.19% 36.28% -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 116,302 114,467 112,876 113,939 113,207 112,167 110,677 3.35%
NOSH 48,975 49,047 49,027 49,012 49,039 49,075 48,933 0.05%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 5.74% 4.97% 4.62% 5.24% 4.93% 4.75% 4.99% -
ROE 4.04% 3.33% 3.05% 3.35% 3.09% 2.93% 3.05% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 167.15 156.53 151.93 148.81 144.71 141.09 138.01 13.58%
EPS 9.60 7.78 7.01 7.79 7.14 6.70 6.89 24.67%
DPS 3.00 6.00 3.00 5.50 5.50 2.50 2.50 12.88%
NAPS 2.3747 2.3338 2.3023 2.3247 2.3085 2.2856 2.2618 3.29%
Adjusted Per Share Value based on latest NOSH - 49,012
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 25.68 24.08 23.36 22.88 22.26 21.72 21.18 13.66%
EPS 1.47 1.20 1.08 1.20 1.10 1.03 1.06 24.28%
DPS 0.46 0.92 0.46 0.85 0.85 0.38 0.38 13.54%
NAPS 0.3648 0.359 0.3541 0.3574 0.3551 0.3518 0.3472 3.34%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.42 0.48 0.52 0.47 0.44 0.42 0.44 -
P/RPS 0.25 0.31 0.34 0.32 0.30 0.30 0.32 -15.13%
P/EPS 4.38 6.17 7.42 6.03 6.16 6.27 6.39 -22.20%
EY 22.85 16.20 13.49 16.58 16.23 15.96 15.66 28.55%
DY 7.14 12.50 5.77 11.70 12.50 5.95 5.68 16.42%
P/NAPS 0.18 0.21 0.23 0.20 0.19 0.18 0.19 -3.53%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/10/07 26/07/07 27/04/07 25/01/07 19/10/06 27/07/06 25/04/06 -
Price 0.47 0.45 0.46 0.45 0.42 0.44 0.45 -
P/RPS 0.28 0.29 0.30 0.30 0.29 0.31 0.33 -10.34%
P/EPS 4.90 5.79 6.56 5.78 5.88 6.57 6.53 -17.38%
EY 20.42 17.28 15.24 17.32 17.00 15.23 15.31 21.10%
DY 6.38 13.33 6.52 12.22 13.10 5.68 5.56 9.57%
P/NAPS 0.20 0.19 0.20 0.19 0.18 0.19 0.20 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