[SPRITZER] QoQ TTM Result on 31-Dec-2017 [#4]

Stock

[SPRITZER] SPRITZER BHD

Announcement Date

26-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- 35.89%

YoY- 113.51%

Quarter Report

Interim Report Dec 2017.pdf

Latest QR

Upcoming QR

SPRITZER's Result

SPRITZER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	341,631	328,871	323,772	313,849	260,680	258,517	153,698	70.23%
YoY %	3.88%	1.57%	3.16%	20.40%	0.84%	68.20%	-	-
Horiz. %	222.27%	213.97%	210.65%	204.20%	169.61%	168.20%	100.00%	-
PBT	38,669	39,430	37,656	35,272	27,589	23,793	14,809	89.51%
YoY %	-1.93%	4.71%	6.76%	27.85%	15.95%	60.67%	-	-
Horiz. %	261.12%	266.26%	254.28%	238.18%	186.30%	160.67%	100.00%	-
Tax	-10,533	-10,633	-10,409	-9,794	-8,840	-7,817	-4,536	75.26%
YoY %	0.94%	-2.15%	-6.28%	-10.79%	-13.09%	-72.33%	-	-
Horiz. %	232.21%	234.41%	229.48%	215.92%	194.89%	172.33%	100.00%	-
NP	28,136	28,797	27,247	25,478	18,749	15,976	10,273	95.63%
YoY %	-2.30%	5.69%	6.94%	35.89%	17.36%	55.51%	-	-
Horiz. %	273.88%	280.32%	265.23%	248.01%	182.51%	155.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,136	28,797	27,247	25,478	18,749	15,976	10,273	95.63%
YoY %	-2.30%	5.69%	6.94%	35.89%	17.36%	55.51%	-	-
Horiz. %	273.88%	280.32%	265.23%	248.01%	182.51%	155.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.24%	26.97%	27.64%	27.77%	32.04%	32.85%	30.63%	-
YoY %	1.00%	-2.42%	-0.47%	-13.33%	-2.47%	7.25%	-	-
Horiz. %	88.93%	88.05%	90.24%	90.66%	104.60%	107.25%	100.00%	-
Total Cost	313,495	300,074	296,525	288,371	241,931	242,541	143,425	68.34%
YoY %	4.47%	1.20%	2.83%	19.20%	-0.25%	69.11%	-	-
Horiz. %	218.58%	209.22%	206.75%	201.06%	168.68%	169.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	385,818	378,406	383,277	331,461	305,307	297,226	297,605	18.87%
YoY %	1.96%	-1.27%	15.63%	8.57%	2.72%	-0.13%	-	-
Horiz. %	129.64%	127.15%	128.79%	111.38%	102.59%	99.87%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	10,167	10,167	10,167	10,167	6,278	6,278	-	-
YoY %	0.00%	0.00%	0.00%	61.95%	0.00%	0.00%	-	-
Horiz. %	161.95%	161.95%	161.95%	161.95%	100.00%	100.00%	-	-
Div Payout %	36.14%	35.31%	37.32%	39.91%	33.49%	39.30%	-	-
YoY %	2.35%	-5.39%	-6.49%	19.17%	-14.78%	0.00%	-	-
Horiz. %	91.96%	89.85%	94.96%	101.55%	85.22%	100.00%	-	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	385,818	378,406	383,277	331,461	305,307	297,226	297,605	18.87%
YoY %	1.96%	-1.27%	15.63%	8.57%	2.72%	-0.13%	-	-
Horiz. %	129.64%	127.15%	128.79%	111.38%	102.59%	99.87%	100.00%	-
NOSH	209,992	209,992	209,992	209,992	182,545	182,526	181,977	10.00%
YoY %	0.00%	0.00%	0.00%	15.04%	0.01%	0.30%	-	-
Horiz. %	115.39%	115.39%	115.39%	115.39%	100.31%	100.30%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	8.24%	8.76%	8.42%	8.12%	7.19%	6.18%	6.68%	-
YoY %	-5.94%	4.04%	3.69%	12.93%	16.34%	-7.49%	-	-
Horiz. %	123.35%	131.14%	126.05%	121.56%	107.63%	92.51%	100.00%	-
ROE	7.29%	7.61%	7.11%	7.69%	6.14%	5.38%	3.45%	-
YoY %	-4.20%	7.03%	-7.54%	25.24%	14.13%	55.94%	-	-
Horiz. %	211.30%	220.58%	206.09%	222.90%	177.97%	155.94%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	162.71	156.63	154.20	169.77	142.80	141.63	84.46	54.76%
YoY %	3.88%	1.58%	-9.17%	18.89%	0.83%	67.69%	-	-
Horiz. %	192.65%	185.45%	182.57%	201.01%	169.07%	167.69%	100.00%	-
EPS	13.40	13.71	12.98	13.78	10.27	8.75	5.65	77.74%
YoY %	-2.26%	5.62%	-5.81%	34.18%	17.37%	54.87%	-	-
Horiz. %	237.17%	242.65%	229.73%	243.89%	181.77%	154.87%	100.00%	-
DPS	4.84	4.84	4.84	5.50	3.50	3.44	0.00	-
YoY %	0.00%	0.00%	-12.00%	57.14%	1.74%	0.00%	-	-
Horiz. %	140.70%	140.70%	140.70%	159.88%	101.74%	100.00%	-	-
NAPS	1.8375	1.8022	1.8254	1.793	1.6725	1.6284	1.6354	8.06%
YoY %	1.96%	-1.27%	1.81%	7.20%	2.71%	-0.43%	-	-
Horiz. %	112.36%	110.20%	111.62%	109.64%	102.27%	99.57%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 209,992
RPS	106.99	102.99	101.40	98.29	81.64	80.96	48.13	70.24%
YoY %	3.88%	1.57%	3.16%	20.39%	0.84%	68.21%	-	-
Horiz. %	222.29%	213.98%	210.68%	204.22%	169.62%	168.21%	100.00%	-
EPS	8.81	9.02	8.53	7.98	5.87	5.00	3.22	95.50%
YoY %	-2.33%	5.74%	6.89%	35.95%	17.40%	55.28%	-	-
Horiz. %	273.60%	280.12%	264.91%	247.83%	182.30%	155.28%	100.00%	-
DPS	3.18	3.18	3.18	3.18	1.97	1.97	0.00	-
YoY %	0.00%	0.00%	0.00%	61.42%	0.00%	0.00%	-	-
Horiz. %	161.42%	161.42%	161.42%	161.42%	100.00%	100.00%	-	-
NAPS	1.2083	1.1851	1.2003	1.038	0.9561	0.9308	0.932	18.87%
YoY %	1.96%	-1.27%	15.64%	8.57%	2.72%	-0.13%	-	-
Horiz. %	129.65%	127.16%	128.79%	111.37%	102.59%	99.87%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	2.28	2.31	2.42	2.35	2.15	2.45	2.30	-
P/RPS	1.40	1.47	1.57	1.38	1.51	1.73	2.72	-35.74%
YoY %	-4.76%	-6.37%	13.77%	-8.61%	-12.72%	-36.40%	-	-
Horiz. %	51.47%	54.04%	57.72%	50.74%	55.51%	63.60%	100.00%	-
P/EPS	17.01	16.84	18.65	17.05	20.93	27.99	40.74	-44.10%
YoY %	1.01%	-9.71%	9.38%	-18.54%	-25.22%	-31.30%	-	-
Horiz. %	41.75%	41.34%	45.78%	41.85%	51.37%	68.70%	100.00%	-
EY	5.88	5.94	5.36	5.86	4.78	3.57	2.45	79.16%
YoY %	-1.01%	10.82%	-8.53%	22.59%	33.89%	45.71%	-	-
Horiz. %	240.00%	242.45%	218.78%	239.18%	195.10%	145.71%	100.00%	-
DY	2.12	2.10	2.00	2.34	1.63	1.40	0.00	-
YoY %	0.95%	5.00%	-14.53%	43.56%	16.43%	0.00%	-	-
Horiz. %	151.43%	150.00%	142.86%	167.14%	116.43%	100.00%	-	-
P/NAPS	1.24	1.28	1.33	1.31	1.29	1.50	1.41	-8.20%
YoY %	-3.12%	-3.76%	1.53%	1.55%	-14.00%	6.38%	-	-
Horiz. %	87.94%	90.78%	94.33%	92.91%	91.49%	106.38%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	21/11/18	28/08/18	30/05/18	26/02/18	28/11/17	23/08/17	29/05/17	-
Price	2.16	2.33	2.35	2.34	2.31	2.23	2.50	-
P/RPS	1.33	1.49	1.52	1.38	1.62	1.57	2.96	-41.30%
YoY %	-10.74%	-1.97%	10.14%	-14.81%	3.18%	-46.96%	-	-
Horiz. %	44.93%	50.34%	51.35%	46.62%	54.73%	53.04%	100.00%	-
P/EPS	16.12	16.99	18.11	16.98	22.49	25.48	44.29	-48.99%
YoY %	-5.12%	-6.18%	6.65%	-24.50%	-11.73%	-42.47%	-	-
Horiz. %	36.40%	38.36%	40.89%	38.34%	50.78%	57.53%	100.00%	-
EY	6.20	5.89	5.52	5.89	4.45	3.92	2.26	95.84%
YoY %	5.26%	6.70%	-6.28%	32.36%	13.52%	73.45%	-	-
Horiz. %	274.34%	260.62%	244.25%	260.62%	196.90%	173.45%	100.00%	-
DY	2.24	2.08	2.06	2.35	1.52	1.54	0.00	-
YoY %	7.69%	0.97%	-12.34%	54.61%	-1.30%	0.00%	-	-
Horiz. %	145.45%	135.06%	133.77%	152.60%	98.70%	100.00%	-	-
P/NAPS	1.18	1.29	1.29	1.31	1.38	1.37	1.53	-15.88%
YoY %	-8.53%	0.00%	-1.53%	-5.07%	0.73%	-10.46%	-	-
Horiz. %	77.12%	84.31%	84.31%	85.62%	90.20%	89.54%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos