[SPRITZER] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 6.94%
YoY- 165.23%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 347,684 341,631 328,871 323,772 313,849 260,680 258,517 21.77%
PBT 33,856 38,669 39,430 37,656 35,272 27,589 23,793 26.42%
Tax -9,631 -10,533 -10,633 -10,409 -9,794 -8,840 -7,817 14.88%
NP 24,225 28,136 28,797 27,247 25,478 18,749 15,976 31.88%
-
NP to SH 24,225 28,136 28,797 27,247 25,478 18,749 15,976 31.88%
-
Tax Rate 28.45% 27.24% 26.97% 27.64% 27.77% 32.04% 32.85% -
Total Cost 323,459 313,495 300,074 296,525 288,371 241,931 242,541 21.09%
-
Net Worth 389,198 385,818 378,406 383,277 331,461 305,307 297,226 19.63%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 7,348 10,167 10,167 10,167 10,167 6,278 6,278 11.03%
Div Payout % 30.34% 36.14% 35.31% 37.32% 39.91% 33.49% 39.30% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 389,198 385,818 378,406 383,277 331,461 305,307 297,226 19.63%
NOSH 209,992 209,992 209,992 209,992 209,992 182,545 182,526 9.76%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.97% 8.24% 8.76% 8.42% 8.12% 7.19% 6.18% -
ROE 6.22% 7.29% 7.61% 7.11% 7.69% 6.14% 5.38% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 165.59 162.71 156.63 154.20 169.77 142.80 141.63 10.95%
EPS 11.54 13.40 13.71 12.98 13.78 10.27 8.75 20.20%
DPS 3.50 4.84 4.84 4.84 5.50 3.50 3.44 1.15%
NAPS 1.8536 1.8375 1.8022 1.8254 1.793 1.6725 1.6284 8.99%
Adjusted Per Share Value based on latest NOSH - 209,992
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 109.06 107.16 103.16 101.56 98.44 81.77 81.09 21.77%
EPS 7.60 8.83 9.03 8.55 7.99 5.88 5.01 31.92%
DPS 2.31 3.19 3.19 3.19 3.19 1.97 1.97 11.16%
NAPS 1.2208 1.2102 1.1869 1.2022 1.0397 0.9577 0.9323 19.63%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.10 2.28 2.31 2.42 2.35 2.15 2.45 -
P/RPS 1.27 1.40 1.47 1.57 1.38 1.51 1.73 -18.57%
P/EPS 18.20 17.01 16.84 18.65 17.05 20.93 27.99 -24.88%
EY 5.49 5.88 5.94 5.36 5.86 4.78 3.57 33.12%
DY 1.67 2.12 2.10 2.00 2.34 1.63 1.40 12.43%
P/NAPS 1.13 1.24 1.28 1.33 1.31 1.29 1.50 -17.16%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 21/11/18 28/08/18 30/05/18 26/02/18 28/11/17 23/08/17 -
Price 2.18 2.16 2.33 2.35 2.34 2.31 2.23 -
P/RPS 1.32 1.33 1.49 1.52 1.38 1.62 1.57 -10.89%
P/EPS 18.90 16.12 16.99 18.11 16.98 22.49 25.48 -18.01%
EY 5.29 6.20 5.89 5.52 5.89 4.45 3.92 22.05%
DY 1.61 2.24 2.08 2.06 2.35 1.52 1.54 2.99%
P/NAPS 1.18 1.18 1.29 1.29 1.31 1.38 1.37 -9.44%

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