[SPRITZER] QoQ TTM Result on 30-Nov-2007 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- 17.38%
YoY- 44.46%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 103,244 98,745 93,912 85,266 81,861 76,773 74,487 24.19%
PBT 8,706 8,371 8,009 6,068 5,304 4,689 4,353 58.40%
Tax -501 -537 -411 -551 -604 -874 -915 -32.94%
NP 8,205 7,834 7,598 5,517 4,700 3,815 3,438 78.11%
-
NP to SH 8,205 7,834 7,598 5,517 4,700 3,815 3,438 78.11%
-
Tax Rate 5.75% 6.42% 5.13% 9.08% 11.39% 18.64% 21.02% -
Total Cost 95,039 90,911 86,314 79,749 77,161 72,958 71,049 21.29%
-
Net Worth 123,517 121,083 118,874 117,891 116,302 114,467 112,876 6.16%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div 1,957 1,957 1,471 1,471 1,471 2,942 1,471 20.85%
Div Payout % 23.85% 24.98% 19.37% 26.67% 31.31% 77.13% 42.79% -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 123,517 121,083 118,874 117,891 116,302 114,467 112,876 6.16%
NOSH 48,950 48,928 48,973 48,966 48,975 49,047 49,027 -0.10%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 7.95% 7.93% 8.09% 6.47% 5.74% 4.97% 4.62% -
ROE 6.64% 6.47% 6.39% 4.68% 4.04% 3.33% 3.05% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 210.91 201.81 191.76 174.13 167.15 156.53 151.93 24.31%
EPS 16.76 16.01 15.51 11.27 9.60 7.78 7.01 78.32%
DPS 4.00 4.00 3.00 3.00 3.00 6.00 3.00 21.03%
NAPS 2.5233 2.4747 2.4273 2.4076 2.3747 2.3338 2.3023 6.27%
Adjusted Per Share Value based on latest NOSH - 48,966
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 32.33 30.92 29.41 26.70 25.64 24.04 23.33 24.17%
EPS 2.57 2.45 2.38 1.73 1.47 1.19 1.08 77.77%
DPS 0.61 0.61 0.46 0.46 0.46 0.92 0.46 20.59%
NAPS 0.3868 0.3792 0.3723 0.3692 0.3642 0.3585 0.3535 6.15%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 0.54 0.52 0.44 0.47 0.42 0.48 0.52 -
P/RPS 0.26 0.26 0.23 0.27 0.25 0.31 0.34 -16.30%
P/EPS 3.22 3.25 2.84 4.17 4.38 6.17 7.42 -42.53%
EY 31.04 30.79 35.26 23.97 22.85 16.20 13.49 73.85%
DY 7.41 7.69 6.82 6.38 7.14 12.50 5.77 18.05%
P/NAPS 0.21 0.21 0.18 0.20 0.18 0.21 0.23 -5.85%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 22/10/08 29/07/08 24/04/08 30/01/08 31/10/07 26/07/07 27/04/07 -
Price 0.50 0.68 0.55 0.51 0.47 0.45 0.46 -
P/RPS 0.24 0.34 0.29 0.29 0.28 0.29 0.30 -13.76%
P/EPS 2.98 4.25 3.55 4.53 4.90 5.79 6.56 -40.76%
EY 33.52 23.55 28.21 22.09 20.42 17.28 15.24 68.72%
DY 8.00 5.88 5.45 5.88 6.38 13.33 6.52 14.54%
P/NAPS 0.20 0.27 0.23 0.21 0.20 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