[SPRITZER] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -53.54%
YoY- 63.91%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
Revenue 260,680 258,517 153,698 159,667 315,614 164,237 164,237 53.24%
PBT 27,589 23,793 14,809 16,912 35,039 19,974 19,974 34.77%
Tax -8,840 -7,817 -4,536 -4,979 -9,352 -5,736 -5,736 49.13%
NP 18,749 15,976 10,273 11,933 25,687 14,238 14,238 28.95%
-
NP to SH 18,749 15,976 10,273 11,933 25,687 14,238 14,238 28.95%
-
Tax Rate 32.04% 32.85% 30.63% 29.44% 26.69% 28.72% 28.72% -
Total Cost 241,931 242,541 143,425 147,734 289,927 149,999 149,999 55.53%
-
Net Worth 305,307 297,226 297,605 287,968 269,771 0 268,672 12.53%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
Div 6,278 6,278 - - 8,238 8,238 8,238 -22.20%
Div Payout % 33.49% 39.30% - - 32.07% 57.86% 57.86% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
Net Worth 305,307 297,226 297,605 287,968 269,771 0 268,672 12.53%
NOSH 182,545 182,526 181,977 179,375 168,019 161,598 161,598 11.92%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
NP Margin 7.19% 6.18% 6.68% 7.47% 8.14% 8.67% 8.67% -
ROE 6.14% 5.38% 3.45% 4.14% 9.52% 0.00% 5.30% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
RPS 142.80 141.63 84.46 89.01 187.84 101.63 101.63 36.92%
EPS 10.27 8.75 5.65 6.65 15.29 8.81 8.81 15.22%
DPS 3.50 3.44 0.00 0.00 4.90 5.10 5.10 -29.38%
NAPS 1.6725 1.6284 1.6354 1.6054 1.6056 0.00 1.6626 0.55%
Adjusted Per Share Value based on latest NOSH - 179,375
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
RPS 81.64 80.96 48.13 50.00 98.84 51.43 51.43 53.26%
EPS 5.87 5.00 3.22 3.74 8.04 4.46 4.46 28.89%
DPS 1.97 1.97 0.00 0.00 2.58 2.58 2.58 -22.06%
NAPS 0.9561 0.9308 0.932 0.9018 0.8448 0.00 0.8414 12.53%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/11/16 30/09/16 30/08/16 -
Price 2.15 2.45 2.30 2.44 2.26 2.44 2.52 -
P/RPS 1.51 1.73 2.72 2.74 1.20 2.40 2.48 -36.77%
P/EPS 20.93 27.99 40.74 36.68 14.78 27.69 28.60 -25.06%
EY 4.78 3.57 2.45 2.73 6.76 3.61 3.50 33.37%
DY 1.63 1.40 0.00 0.00 2.17 2.09 2.02 -17.98%
P/NAPS 1.29 1.50 1.41 1.52 1.41 0.00 1.52 -14.06%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 31/08/16 CAGR
Date 28/11/17 23/08/17 29/05/17 27/02/17 25/01/17 - 26/10/16 -
Price 2.31 2.23 2.50 2.34 2.35 0.00 2.46 -
P/RPS 1.62 1.57 2.96 2.63 1.25 0.00 2.42 -30.98%
P/EPS 22.49 25.48 44.29 35.17 15.37 0.00 27.92 -18.11%
EY 4.45 3.92 2.26 2.84 6.51 0.00 3.58 22.26%
DY 1.52 1.54 0.00 0.00 2.09 0.00 2.07 -24.82%
P/NAPS 1.38 1.37 1.53 1.46 1.46 0.00 1.48 -6.26%

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