[SPRITZER] QoQ TTM Result on 30-Nov-2012 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 14.73%
YoY- 91.2%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 209,940 201,935 198,124 186,219 184,629 178,208 174,480 13.08%
PBT 25,259 22,788 19,629 18,435 16,272 14,251 11,861 65.29%
Tax -3,949 -3,555 -4,326 -4,462 -4,093 -3,665 -3,034 19.15%
NP 21,310 19,233 15,303 13,973 12,179 10,586 8,827 79.67%
-
NP to SH 21,310 19,233 15,303 13,973 12,179 10,586 8,827 79.67%
-
Tax Rate 15.63% 15.60% 22.04% 24.20% 25.15% 25.72% 25.58% -
Total Cost 188,630 182,702 182,821 172,246 172,450 167,622 165,653 9.01%
-
Net Worth 172,306 166,698 159,845 157,946 153,022 150,519 147,326 10.97%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 5,250 5,250 3,927 3,927 3,927 3,927 3,212 38.63%
Div Payout % 24.64% 27.30% 25.66% 28.11% 32.25% 37.10% 36.39% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 172,306 166,698 159,845 157,946 153,022 150,519 147,326 10.97%
NOSH 132,045 131,258 131,020 130,534 130,788 130,909 130,782 0.64%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 10.15% 9.52% 7.72% 7.50% 6.60% 5.94% 5.06% -
ROE 12.37% 11.54% 9.57% 8.85% 7.96% 7.03% 5.99% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 158.99 153.85 151.22 142.66 141.17 136.13 133.41 12.36%
EPS 16.14 14.65 11.68 10.70 9.31 8.09 6.75 78.52%
DPS 4.00 4.00 3.00 3.00 3.00 3.00 2.50 36.68%
NAPS 1.3049 1.27 1.22 1.21 1.17 1.1498 1.1265 10.26%
Adjusted Per Share Value based on latest NOSH - 130,534
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 65.85 63.34 62.15 58.41 57.91 55.90 54.73 13.08%
EPS 6.68 6.03 4.80 4.38 3.82 3.32 2.77 79.54%
DPS 1.65 1.65 1.23 1.23 1.23 1.23 1.01 38.58%
NAPS 0.5405 0.5229 0.5014 0.4954 0.48 0.4721 0.4621 10.98%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 1.54 1.42 1.03 0.88 0.81 0.83 0.82 -
P/RPS 0.97 0.92 0.68 0.62 0.57 0.61 0.61 36.12%
P/EPS 9.54 9.69 8.82 8.22 8.70 10.26 12.15 -14.85%
EY 10.48 10.32 11.34 12.16 11.50 9.74 8.23 17.43%
DY 2.60 2.82 2.91 3.41 3.70 3.61 3.05 -10.06%
P/NAPS 1.18 1.12 0.84 0.73 0.69 0.72 0.73 37.61%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 11/10/13 29/07/13 23/04/13 31/01/13 31/10/12 26/07/12 30/04/12 -
Price 1.68 1.82 1.16 1.00 0.85 0.80 0.81 -
P/RPS 1.06 1.18 0.77 0.70 0.60 0.59 0.61 44.39%
P/EPS 10.41 12.42 9.93 9.34 9.13 9.89 12.00 -9.01%
EY 9.61 8.05 10.07 10.70 10.96 10.11 8.33 9.96%
DY 2.38 2.20 2.59 3.00 3.53 3.75 3.09 -15.93%
P/NAPS 1.29 1.43 0.95 0.83 0.73 0.70 0.72 47.35%

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