[SPRITZER] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -13.91%
YoY- 65.96%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 CAGR
Revenue 313,849 260,680 258,517 153,698 159,667 315,614 164,237 67.73%
PBT 35,272 27,589 23,793 14,809 16,912 35,039 19,974 57.48%
Tax -9,794 -8,840 -7,817 -4,536 -4,979 -9,352 -5,736 53.31%
NP 25,478 18,749 15,976 10,273 11,933 25,687 14,238 59.16%
-
NP to SH 25,478 18,749 15,976 10,273 11,933 25,687 14,238 59.16%
-
Tax Rate 27.77% 32.04% 32.85% 30.63% 29.44% 26.69% 28.72% -
Total Cost 288,371 241,931 242,541 143,425 147,734 289,927 149,999 68.54%
-
Net Worth 331,461 305,307 297,226 297,605 287,968 269,771 0 -
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 CAGR
Div 10,167 6,278 6,278 - - 8,238 8,238 18.29%
Div Payout % 39.91% 33.49% 39.30% - - 32.07% 57.86% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 CAGR
Net Worth 331,461 305,307 297,226 297,605 287,968 269,771 0 -
NOSH 209,992 182,545 182,526 181,977 179,375 168,019 161,598 23.27%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 CAGR
NP Margin 8.12% 7.19% 6.18% 6.68% 7.47% 8.14% 8.67% -
ROE 7.69% 6.14% 5.38% 3.45% 4.14% 9.52% 0.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 CAGR
RPS 169.77 142.80 141.63 84.46 89.01 187.84 101.63 50.65%
EPS 13.78 10.27 8.75 5.65 6.65 15.29 8.81 42.94%
DPS 5.50 3.50 3.44 0.00 0.00 4.90 5.10 6.21%
NAPS 1.793 1.6725 1.6284 1.6354 1.6054 1.6056 0.00 -
Adjusted Per Share Value based on latest NOSH - 182,605
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 CAGR
RPS 98.44 81.77 81.09 48.21 50.08 99.00 51.52 67.72%
EPS 7.99 5.88 5.01 3.22 3.74 8.06 4.47 59.02%
DPS 3.19 1.97 1.97 0.00 0.00 2.58 2.58 18.47%
NAPS 1.0397 0.9577 0.9323 0.9335 0.9033 0.8462 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/11/16 30/09/16 -
Price 2.35 2.15 2.45 2.30 2.44 2.26 2.44 -
P/RPS 1.38 1.51 1.73 2.72 2.74 1.20 2.40 -35.72%
P/EPS 17.05 20.93 27.99 40.74 36.68 14.78 27.69 -32.11%
EY 5.86 4.78 3.57 2.45 2.73 6.76 3.61 47.24%
DY 2.34 1.63 1.40 0.00 0.00 2.17 2.09 9.44%
P/NAPS 1.31 1.29 1.50 1.41 1.52 1.41 0.00 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/11/16 30/09/16 CAGR
Date 26/02/18 28/11/17 23/08/17 29/05/17 27/02/17 25/01/17 - -
Price 2.34 2.31 2.23 2.50 2.34 2.35 0.00 -
P/RPS 1.38 1.62 1.57 2.96 2.63 1.25 0.00 -
P/EPS 16.98 22.49 25.48 44.29 35.17 15.37 0.00 -
EY 5.89 4.45 3.92 2.26 2.84 6.51 0.00 -
DY 2.35 1.52 1.54 0.00 0.00 2.09 0.00 -
P/NAPS 1.31 1.38 1.37 1.53 1.46 1.46 0.00 -

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
Post a Comment