[SPRITZER] QoQ TTM Result on 30-Sep-2019 [#3]

Stock

[SPRITZER] SPRITZER BHD

Announcement Date

27-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- 6.82%

YoY- -0.02%

Quarter Report

SPRITZER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
TTM Result
Revenue	331,710	372,080	374,377	372,854	371,384	360,236	347,684	-3.08%
YoY %	-10.85%	-0.61%	0.41%	0.40%	3.09%	3.61%	-	-
Horiz. %	95.41%	107.02%	107.68%	107.24%	106.82%	103.61%	100.00%	-
PBT	35,403	44,495	41,299	37,372	35,657	34,352	33,856	3.02%
YoY %	-20.43%	7.74%	10.51%	4.81%	3.80%	1.47%	-	-
Horiz. %	104.57%	131.42%	121.98%	110.39%	105.32%	101.47%	100.00%	-
Tax	-8,924	-12,178	-10,050	-9,241	-9,321	-9,193	-9,631	-4.96%
YoY %	26.72%	-21.17%	-8.75%	0.86%	-1.39%	4.55%	-	-
Horiz. %	92.66%	126.45%	104.35%	95.95%	96.78%	95.45%	100.00%	-
NP	26,479	32,317	31,249	28,131	26,336	25,159	24,225	6.11%
YoY %	-18.06%	3.42%	11.08%	6.82%	4.68%	3.86%	-	-
Horiz. %	109.30%	133.40%	128.99%	116.12%	108.71%	103.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,479	32,317	31,249	28,131	26,336	25,159	24,225	6.11%
YoY %	-18.06%	3.42%	11.08%	6.82%	4.68%	3.86%	-	-
Horiz. %	109.30%	133.40%	128.99%	116.12%	108.71%	103.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.21%	27.37%	24.33%	24.73%	26.14%	26.76%	28.45%	-
YoY %	-7.89%	12.49%	-1.62%	-5.39%	-2.32%	-5.94%	-	-
Horiz. %	88.61%	96.20%	85.52%	86.92%	91.88%	94.06%	100.00%	-
Total Cost	305,231	339,763	343,128	344,723	345,048	335,077	323,459	-3.79%
YoY %	-10.16%	-0.98%	-0.46%	-0.09%	2.98%	3.59%	-	-
Horiz. %	94.36%	105.04%	106.08%	106.57%	106.67%	103.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	427,517	425,208	415,276	406,604	397,387	396,883	389,198	6.46%
YoY %	0.54%	2.39%	2.13%	2.32%	0.13%	1.97%	-	-
Horiz. %	109.85%	109.25%	106.70%	104.47%	102.10%	101.97%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	9,448	9,448	9,448	7,348	7,348	7,348	7,348	18.26%
YoY %	0.00%	0.00%	28.58%	0.00%	0.00%	0.00%	-	-
Horiz. %	128.58%	128.58%	128.58%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	35.68%	29.24%	30.24%	26.12%	27.90%	29.21%	30.34%	-
YoY %	22.02%	-3.31%	15.77%	-6.38%	-4.48%	-3.72%	-	-
Horiz. %	117.60%	96.37%	99.67%	86.09%	91.96%	96.28%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	427,517	425,208	415,276	406,604	397,387	396,883	389,198	6.46%
YoY %	0.54%	2.39%	2.13%	2.32%	0.13%	1.97%	-	-
Horiz. %	109.85%	109.25%	106.70%	104.47%	102.10%	101.97%	100.00%	-
NOSH	209,992	209,992	209,992	209,992	209,992	209,992	209,992	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	7.98%	8.69%	8.35%	7.54%	7.09%	6.98%	6.97%	-
YoY %	-8.17%	4.07%	10.74%	6.35%	1.58%	0.14%	-	-
Horiz. %	114.49%	124.68%	119.80%	108.18%	101.72%	100.14%	100.00%	-
ROE	6.19%	7.60%	7.52%	6.92%	6.63%	6.34%	6.22%	-
YoY %	-18.55%	1.06%	8.67%	4.37%	4.57%	1.93%	-	-
Horiz. %	99.52%	122.19%	120.90%	111.25%	106.59%	101.93%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	157.98	177.21	178.30	177.58	176.88	171.57	165.59	-3.09%
YoY %	-10.85%	-0.61%	0.41%	0.40%	3.09%	3.61%	-	-
Horiz. %	95.40%	107.02%	107.68%	107.24%	106.82%	103.61%	100.00%	-
EPS	12.61	15.39	14.88	13.40	12.54	11.98	11.54	6.09%
YoY %	-18.06%	3.43%	11.04%	6.86%	4.67%	3.81%	-	-
Horiz. %	109.27%	133.36%	128.94%	116.12%	108.67%	103.81%	100.00%	-
DPS	4.50	4.50	4.50	3.50	3.50	3.50	3.50	18.25%
YoY %	0.00%	0.00%	28.57%	0.00%	0.00%	0.00%	-	-
Horiz. %	128.57%	128.57%	128.57%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.0361	2.0251	1.9778	1.9365	1.8926	1.8902	1.8536	6.46%
YoY %	0.54%	2.39%	2.13%	2.32%	0.13%	1.97%	-	-
Horiz. %	109.85%	109.25%	106.70%	104.47%	102.10%	101.97%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 209,992
RPS	103.88	116.52	117.24	116.77	116.31	112.82	108.88	-3.08%
YoY %	-10.85%	-0.61%	0.40%	0.40%	3.09%	3.62%	-	-
Horiz. %	95.41%	107.02%	107.68%	107.25%	106.82%	103.62%	100.00%	-
EPS	8.29	10.12	9.79	8.81	8.25	7.88	7.59	6.06%
YoY %	-18.08%	3.37%	11.12%	6.79%	4.70%	3.82%	-	-
Horiz. %	109.22%	133.33%	128.99%	116.07%	108.70%	103.82%	100.00%	-
DPS	2.96	2.96	2.96	2.30	2.30	2.30	2.30	18.33%
YoY %	0.00%	0.00%	28.70%	0.00%	0.00%	0.00%	-	-
Horiz. %	128.70%	128.70%	128.70%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.3389	1.3316	1.3005	1.2734	1.2445	1.2429	1.2189	6.46%
YoY %	0.55%	2.39%	2.13%	2.32%	0.13%	1.97%	-	-
Horiz. %	109.84%	109.25%	106.69%	104.47%	102.10%	101.97%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	2.05	1.90	2.25	2.30	2.26	2.19	2.10	-
P/RPS	1.30	1.07	1.26	1.30	1.28	1.28	1.27	1.57%
YoY %	21.50%	-15.08%	-3.08%	1.56%	0.00%	0.79%	-	-
Horiz. %	102.36%	84.25%	99.21%	102.36%	100.79%	100.79%	100.00%	-
P/EPS	16.26	12.34	15.12	17.17	18.02	18.28	18.20	-7.24%
YoY %	31.77%	-18.39%	-11.94%	-4.72%	-1.42%	0.44%	-	-
Horiz. %	89.34%	67.80%	83.08%	94.34%	99.01%	100.44%	100.00%	-
EY	6.15	8.10	6.61	5.83	5.55	5.47	5.49	7.86%
YoY %	-24.07%	22.54%	13.38%	5.05%	1.46%	-0.36%	-	-
Horiz. %	112.02%	147.54%	120.40%	106.19%	101.09%	99.64%	100.00%	-
DY	2.20	2.37	2.00	1.52	1.55	1.60	1.67	20.19%
YoY %	-7.17%	18.50%	31.58%	-1.94%	-3.12%	-4.19%	-	-
Horiz. %	131.74%	141.92%	119.76%	91.02%	92.81%	95.81%	100.00%	-
P/NAPS	1.01	0.94	1.14	1.19	1.19	1.16	1.13	-7.21%
YoY %	7.45%	-17.54%	-4.20%	0.00%	2.59%	2.65%	-	-
Horiz. %	89.38%	83.19%	100.88%	105.31%	105.31%	102.65%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	24/06/20	26/02/20	27/11/19	27/08/19	30/05/19	26/02/19	-
Price	1.97	2.00	2.20	2.19	2.30	2.30	2.18	-
P/RPS	1.25	1.13	1.23	1.23	1.30	1.34	1.32	-3.57%
YoY %	10.62%	-8.13%	0.00%	-5.38%	-2.99%	1.52%	-	-
Horiz. %	94.70%	85.61%	93.18%	93.18%	98.48%	101.52%	100.00%	-
P/EPS	15.62	12.99	14.78	16.35	18.34	19.20	18.90	-11.94%
YoY %	20.25%	-12.11%	-9.60%	-10.85%	-4.48%	1.59%	-	-
Horiz. %	82.65%	68.73%	78.20%	86.51%	97.04%	101.59%	100.00%	-
EY	6.40	7.70	6.76	6.12	5.45	5.21	5.29	13.55%
YoY %	-16.88%	13.91%	10.46%	12.29%	4.61%	-1.51%	-	-
Horiz. %	120.98%	145.56%	127.79%	115.69%	103.02%	98.49%	100.00%	-
DY	2.28	2.25	2.05	1.60	1.52	1.52	1.61	26.13%
YoY %	1.33%	9.76%	28.12%	5.26%	0.00%	-5.59%	-	-
Horiz. %	141.61%	139.75%	127.33%	99.38%	94.41%	94.41%	100.00%	-
P/NAPS	0.97	0.99	1.11	1.13	1.22	1.22	1.18	-12.25%
YoY %	-2.02%	-10.81%	-1.77%	-7.38%	0.00%	3.39%	-	-
Horiz. %	82.20%	83.90%	94.07%	95.76%	103.39%	103.39%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos