[SPRITZER] QoQ TTM Result on 31-Aug-2008 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
22-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-Aug-2008 [#1]
Profit Trend
QoQ- 4.74%
YoY- 74.57%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 108,253 106,643 106,332 103,244 98,745 93,912 85,266 17.23%
PBT 8,666 8,926 8,623 8,706 8,371 8,009 6,068 26.79%
Tax -542 -1,015 -704 -501 -537 -411 -551 -1.09%
NP 8,124 7,911 7,919 8,205 7,834 7,598 5,517 29.40%
-
NP to SH 8,124 7,911 7,919 8,205 7,834 7,598 5,517 29.40%
-
Tax Rate 6.25% 11.37% 8.16% 5.75% 6.42% 5.13% 9.08% -
Total Cost 100,129 98,732 98,413 95,039 90,911 86,314 79,749 16.36%
-
Net Worth 126,990 125,121 125,158 123,517 121,083 118,874 117,891 5.07%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div 2,606 1,957 1,957 1,957 1,957 1,471 1,471 46.36%
Div Payout % 32.08% 24.74% 24.71% 23.85% 24.98% 19.37% 26.67% -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 126,990 125,121 125,158 123,517 121,083 118,874 117,891 5.07%
NOSH 130,326 130,430 49,074 48,950 48,928 48,973 48,966 91.94%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 7.50% 7.42% 7.45% 7.95% 7.93% 8.09% 6.47% -
ROE 6.40% 6.32% 6.33% 6.64% 6.47% 6.39% 4.68% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 83.06 81.76 216.68 210.91 201.81 191.76 174.13 -38.92%
EPS 6.23 6.07 16.14 16.76 16.01 15.51 11.27 -32.61%
DPS 2.00 1.50 4.00 4.00 4.00 3.00 3.00 -23.66%
NAPS 0.9744 0.9593 2.5504 2.5233 2.4747 2.4273 2.4076 -45.25%
Adjusted Per Share Value based on latest NOSH - 48,950
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 33.90 33.40 33.30 32.33 30.92 29.41 26.70 17.23%
EPS 2.54 2.48 2.48 2.57 2.45 2.38 1.73 29.14%
DPS 0.82 0.61 0.61 0.61 0.61 0.46 0.46 46.96%
NAPS 0.3977 0.3918 0.392 0.3868 0.3792 0.3723 0.3692 5.07%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.48 0.53 0.54 0.54 0.52 0.44 0.47 -
P/RPS 0.58 0.65 0.25 0.26 0.26 0.23 0.27 66.40%
P/EPS 7.70 8.74 3.35 3.22 3.25 2.84 4.17 50.45%
EY 12.99 11.44 29.88 31.04 30.79 35.26 23.97 -33.50%
DY 4.17 2.83 7.41 7.41 7.69 6.82 6.38 -24.66%
P/NAPS 0.49 0.55 0.21 0.21 0.21 0.18 0.20 81.63%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 28/07/09 28/04/09 22/01/09 22/10/08 29/07/08 24/04/08 30/01/08 -
Price 0.56 0.46 0.48 0.50 0.68 0.55 0.51 -
P/RPS 0.67 0.56 0.22 0.24 0.34 0.29 0.29 74.67%
P/EPS 8.98 7.58 2.97 2.98 4.25 3.55 4.53 57.73%
EY 11.13 13.19 33.62 33.52 23.55 28.21 22.09 -36.65%
DY 3.57 3.26 8.33 8.00 5.88 5.45 5.88 -28.27%
P/NAPS 0.57 0.48 0.19 0.20 0.27 0.23 0.21 94.46%

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