[SPRITZER] QoQ TTM Result on 31-Mar-2020 [#1]

Stock

[SPRITZER] SPRITZER BHD

Announcement Date

24-Jun-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- 3.42%

YoY- 28.45%

Quarter Report

SPRITZER's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
TTM Result
Revenue	308,450	322,843	331,710	372,080	374,377	372,854	371,384	-11.59%
YoY %	-4.46%	-2.67%	-10.85%	-0.61%	0.41%	0.40%	-	-
Horiz. %	83.05%	86.93%	89.32%	100.19%	100.81%	100.40%	100.00%	-
PBT	34,644	37,550	35,403	44,495	41,299	37,372	35,657	-1.89%
YoY %	-7.74%	6.06%	-20.43%	7.74%	10.51%	4.81%	-	-
Horiz. %	97.16%	105.31%	99.29%	124.79%	115.82%	104.81%	100.00%	-
Tax	1,016	-9,820	-8,924	-12,178	-10,050	-9,241	-9,321	-
YoY %	110.35%	-10.04%	26.72%	-21.17%	-8.75%	0.86%	-	-
Horiz. %	-10.90%	105.35%	95.74%	130.65%	107.82%	99.14%	100.00%	-
NP	35,660	27,730	26,479	32,317	31,249	28,131	26,336	22.28%
YoY %	28.60%	4.72%	-18.06%	3.42%	11.08%	6.82%	-	-
Horiz. %	135.40%	105.29%	100.54%	122.71%	118.66%	106.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,660	27,730	26,479	32,317	31,249	28,131	26,336	22.28%
YoY %	28.60%	4.72%	-18.06%	3.42%	11.08%	6.82%	-	-
Horiz. %	135.40%	105.29%	100.54%	122.71%	118.66%	106.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-2.93%	26.15%	25.21%	27.37%	24.33%	24.73%	26.14%	-
YoY %	-111.20%	3.73%	-7.89%	12.49%	-1.62%	-5.39%	-	-
Horiz. %	-11.21%	100.04%	96.44%	104.71%	93.08%	94.61%	100.00%	-
Total Cost	272,790	295,113	305,231	339,763	343,128	344,723	345,048	-14.43%
YoY %	-7.56%	-3.31%	-10.16%	-0.98%	-0.46%	-0.09%	-	-
Horiz. %	79.06%	85.53%	88.46%	98.47%	99.44%	99.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	444,000	429,092	427,517	425,208	415,276	406,604	397,387	7.63%
YoY %	3.47%	0.37%	0.54%	2.39%	2.13%	2.32%	-	-
Horiz. %	111.73%	107.98%	107.58%	107.00%	104.50%	102.32%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	9,448	9,448	9,448	9,448	9,448	7,348	7,348	18.15%
YoY %	0.00%	0.00%	0.00%	0.00%	28.58%	0.00%	-	-
Horiz. %	128.58%	128.58%	128.58%	128.58%	128.58%	100.00%	100.00%	-
Div Payout %	26.50%	34.07%	35.68%	29.24%	30.24%	26.12%	27.90%	-
YoY %	-22.22%	-4.51%	22.02%	-3.31%	15.77%	-6.38%	-	-
Horiz. %	94.98%	122.11%	127.89%	104.80%	108.39%	93.62%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	444,000	429,092	427,517	425,208	415,276	406,604	397,387	7.63%
YoY %	3.47%	0.37%	0.54%	2.39%	2.13%	2.32%	-	-
Horiz. %	111.73%	107.98%	107.58%	107.00%	104.50%	102.32%	100.00%	-
NOSH	209,992	209,992	209,992	209,992	209,992	209,992	209,992	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	11.56%	8.59%	7.98%	8.69%	8.35%	7.54%	7.09%	-
YoY %	34.58%	7.64%	-8.17%	4.07%	10.74%	6.35%	-	-
Horiz. %	163.05%	121.16%	112.55%	122.57%	117.77%	106.35%	100.00%	-
ROE	8.03%	6.46%	6.19%	7.60%	7.52%	6.92%	6.63%	-
YoY %	24.30%	4.36%	-18.55%	1.06%	8.67%	4.37%	-	-
Horiz. %	121.12%	97.44%	93.36%	114.63%	113.42%	104.37%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	146.90	153.76	157.98	177.21	178.30	177.58	176.88	-11.59%
YoY %	-4.46%	-2.67%	-10.85%	-0.61%	0.41%	0.40%	-	-
Horiz. %	83.05%	86.93%	89.31%	100.19%	100.80%	100.40%	100.00%	-
EPS	16.98	13.21	12.61	15.39	14.88	13.40	12.54	22.28%
YoY %	28.54%	4.76%	-18.06%	3.43%	11.04%	6.86%	-	-
Horiz. %	135.41%	105.34%	100.56%	122.73%	118.66%	106.86%	100.00%	-
DPS	4.50	4.50	4.50	4.50	4.50	3.50	3.50	18.14%
YoY %	0.00%	0.00%	0.00%	0.00%	28.57%	0.00%	-	-
Horiz. %	128.57%	128.57%	128.57%	128.57%	128.57%	100.00%	100.00%	-
NAPS	2.1146	2.0436	2.0361	2.0251	1.9778	1.9365	1.8926	7.63%
YoY %	3.47%	0.37%	0.54%	2.39%	2.13%	2.32%	-	-
Horiz. %	111.73%	107.98%	107.58%	107.00%	104.50%	102.32%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 209,992
RPS	96.60	101.11	103.88	116.52	117.24	116.77	116.31	-11.59%
YoY %	-4.46%	-2.67%	-10.85%	-0.61%	0.40%	0.40%	-	-
Horiz. %	83.05%	86.93%	89.31%	100.18%	100.80%	100.40%	100.00%	-
EPS	11.17	8.68	8.29	10.12	9.79	8.81	8.25	22.27%
YoY %	28.69%	4.70%	-18.08%	3.37%	11.12%	6.79%	-	-
Horiz. %	135.39%	105.21%	100.48%	122.67%	118.67%	106.79%	100.00%	-
DPS	2.96	2.96	2.96	2.96	2.96	2.30	2.30	18.22%
YoY %	0.00%	0.00%	0.00%	0.00%	28.70%	0.00%	-	-
Horiz. %	128.70%	128.70%	128.70%	128.70%	128.70%	100.00%	100.00%	-
NAPS	1.3905	1.3438	1.3389	1.3316	1.3005	1.2734	1.2445	7.63%
YoY %	3.48%	0.37%	0.55%	2.39%	2.13%	2.32%	-	-
Horiz. %	111.73%	107.98%	107.59%	107.00%	104.50%	102.32%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	1.97	1.89	2.05	1.90	2.25	2.30	2.26	-
P/RPS	1.34	1.23	1.30	1.07	1.26	1.30	1.28	3.08%
YoY %	8.94%	-5.38%	21.50%	-15.08%	-3.08%	1.56%	-	-
Horiz. %	104.69%	96.09%	101.56%	83.59%	98.44%	101.56%	100.00%	-
P/EPS	11.60	14.31	16.26	12.34	15.12	17.17	18.02	-25.34%
YoY %	-18.94%	-11.99%	31.77%	-18.39%	-11.94%	-4.72%	-	-
Horiz. %	64.37%	79.41%	90.23%	68.48%	83.91%	95.28%	100.00%	-
EY	8.62	6.99	6.15	8.10	6.61	5.83	5.55	33.93%
YoY %	23.32%	13.66%	-24.07%	22.54%	13.38%	5.05%	-	-
Horiz. %	155.32%	125.95%	110.81%	145.95%	119.10%	105.05%	100.00%	-
DY	2.28	2.38	2.20	2.37	2.00	1.52	1.55	29.18%
YoY %	-4.20%	8.18%	-7.17%	18.50%	31.58%	-1.94%	-	-
Horiz. %	147.10%	153.55%	141.94%	152.90%	129.03%	98.06%	100.00%	-
P/NAPS	0.93	0.92	1.01	0.94	1.14	1.19	1.19	-15.09%
YoY %	1.09%	-8.91%	7.45%	-17.54%	-4.20%	0.00%	-	-
Horiz. %	78.15%	77.31%	84.87%	78.99%	95.80%	100.00%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	26/02/21	25/11/20	26/08/20	24/06/20	26/02/20	27/11/19	27/08/19	-
Price	1.87	1.85	1.97	2.00	2.20	2.19	2.30	-
P/RPS	1.27	1.20	1.25	1.13	1.23	1.23	1.30	-1.53%
YoY %	5.83%	-4.00%	10.62%	-8.13%	0.00%	-5.38%	-	-
Horiz. %	97.69%	92.31%	96.15%	86.92%	94.62%	94.62%	100.00%	-
P/EPS	11.01	14.01	15.62	12.99	14.78	16.35	18.34	-28.72%
YoY %	-21.41%	-10.31%	20.25%	-12.11%	-9.60%	-10.85%	-	-
Horiz. %	60.03%	76.39%	85.17%	70.83%	80.59%	89.15%	100.00%	-
EY	9.08	7.14	6.40	7.70	6.76	6.12	5.45	40.32%
YoY %	27.17%	11.56%	-16.88%	13.91%	10.46%	12.29%	-	-
Horiz. %	166.61%	131.01%	117.43%	141.28%	124.04%	112.29%	100.00%	-
DY	2.41	2.43	2.28	2.25	2.05	1.60	1.52	35.78%
YoY %	-0.82%	6.58%	1.33%	9.76%	28.12%	5.26%	-	-
Horiz. %	158.55%	159.87%	150.00%	148.03%	134.87%	105.26%	100.00%	-
P/NAPS	0.88	0.91	0.97	0.99	1.11	1.13	1.22	-19.49%
YoY %	-3.30%	-6.19%	-2.02%	-10.81%	-1.77%	-7.38%	-	-
Horiz. %	72.13%	74.59%	79.51%	81.15%	90.98%	92.62%	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