[SPRITZER] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 17.36%
YoY- 31.68%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 328,871 323,772 313,849 260,680 258,517 153,698 159,667 62.09%
PBT 39,430 37,656 35,272 27,589 23,793 14,809 16,912 76.10%
Tax -10,633 -10,409 -9,794 -8,840 -7,817 -4,536 -4,979 66.06%
NP 28,797 27,247 25,478 18,749 15,976 10,273 11,933 80.20%
-
NP to SH 28,797 27,247 25,478 18,749 15,976 10,273 11,933 80.20%
-
Tax Rate 26.97% 27.64% 27.77% 32.04% 32.85% 30.63% 29.44% -
Total Cost 300,074 296,525 288,371 241,931 242,541 143,425 147,734 60.59%
-
Net Worth 378,406 383,277 331,461 305,307 297,226 297,605 287,968 20.03%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 10,167 10,167 10,167 6,278 6,278 - - -
Div Payout % 35.31% 37.32% 39.91% 33.49% 39.30% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 378,406 383,277 331,461 305,307 297,226 297,605 287,968 20.03%
NOSH 209,992 209,992 209,992 182,545 182,526 181,977 179,375 11.10%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.76% 8.42% 8.12% 7.19% 6.18% 6.68% 7.47% -
ROE 7.61% 7.11% 7.69% 6.14% 5.38% 3.45% 4.14% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 156.63 154.20 169.77 142.80 141.63 84.46 89.01 45.90%
EPS 13.71 12.98 13.78 10.27 8.75 5.65 6.65 62.20%
DPS 4.84 4.84 5.50 3.50 3.44 0.00 0.00 -
NAPS 1.8022 1.8254 1.793 1.6725 1.6284 1.6354 1.6054 8.03%
Adjusted Per Share Value based on latest NOSH - 182,545
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 102.99 101.40 98.29 81.64 80.96 48.13 50.00 62.10%
EPS 9.02 8.53 7.98 5.87 5.00 3.22 3.74 80.13%
DPS 3.18 3.18 3.18 1.97 1.97 0.00 0.00 -
NAPS 1.1851 1.2003 1.038 0.9561 0.9308 0.932 0.9018 20.03%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.31 2.42 2.35 2.15 2.45 2.30 2.44 -
P/RPS 1.47 1.57 1.38 1.51 1.73 2.72 2.74 -34.04%
P/EPS 16.84 18.65 17.05 20.93 27.99 40.74 36.68 -40.57%
EY 5.94 5.36 5.86 4.78 3.57 2.45 2.73 68.15%
DY 2.10 2.00 2.34 1.63 1.40 0.00 0.00 -
P/NAPS 1.28 1.33 1.31 1.29 1.50 1.41 1.52 -10.85%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 26/02/18 28/11/17 23/08/17 29/05/17 27/02/17 -
Price 2.33 2.35 2.34 2.31 2.23 2.50 2.34 -
P/RPS 1.49 1.52 1.38 1.62 1.57 2.96 2.63 -31.60%
P/EPS 16.99 18.11 16.98 22.49 25.48 44.29 35.17 -38.51%
EY 5.89 5.52 5.89 4.45 3.92 2.26 2.84 62.84%
DY 2.08 2.06 2.35 1.52 1.54 0.00 0.00 -
P/NAPS 1.29 1.29 1.31 1.38 1.37 1.53 1.46 -7.94%

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