[SPRITZER] QoQ TTM Result on 31-May-2006 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- -2.46%
YoY- 16.96%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 74,487 72,936 70,964 69,243 67,533 68,150 66,873 7.47%
PBT 4,353 4,833 4,549 4,337 4,196 3,721 3,709 11.29%
Tax -915 -1,014 -1,048 -1,048 -824 -692 -747 14.52%
NP 3,438 3,819 3,501 3,289 3,372 3,029 2,962 10.47%
-
NP to SH 3,438 3,819 3,501 3,289 3,372 3,029 2,962 10.47%
-
Tax Rate 21.02% 20.98% 23.04% 24.16% 19.64% 18.60% 20.14% -
Total Cost 71,049 69,117 67,463 65,954 64,161 65,121 63,911 7.33%
-
Net Worth 112,876 113,939 113,207 112,167 110,677 111,482 110,750 1.27%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div 1,471 2,694 2,694 1,223 1,223 1,466 1,466 0.22%
Div Payout % 42.79% 70.56% 76.96% 37.19% 36.28% 48.41% 49.50% -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 112,876 113,939 113,207 112,167 110,677 111,482 110,750 1.27%
NOSH 49,027 49,012 49,039 49,075 48,933 49,072 48,978 0.06%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 4.62% 5.24% 4.93% 4.75% 4.99% 4.44% 4.43% -
ROE 3.05% 3.35% 3.09% 2.93% 3.05% 2.72% 2.67% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 151.93 148.81 144.71 141.09 138.01 138.88 136.54 7.40%
EPS 7.01 7.79 7.14 6.70 6.89 6.17 6.05 10.34%
DPS 3.00 5.50 5.50 2.50 2.50 3.00 3.00 0.00%
NAPS 2.3023 2.3247 2.3085 2.2856 2.2618 2.2718 2.2612 1.21%
Adjusted Per Share Value based on latest NOSH - 49,075
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 23.33 22.84 22.22 21.68 21.15 21.34 20.94 7.49%
EPS 1.08 1.20 1.10 1.03 1.06 0.95 0.93 10.51%
DPS 0.46 0.84 0.84 0.38 0.38 0.46 0.46 0.00%
NAPS 0.3535 0.3568 0.3545 0.3513 0.3466 0.3491 0.3468 1.28%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 0.52 0.47 0.44 0.42 0.44 0.46 0.44 -
P/RPS 0.34 0.32 0.30 0.30 0.32 0.33 0.32 4.13%
P/EPS 7.42 6.03 6.16 6.27 6.39 7.45 7.28 1.28%
EY 13.49 16.58 16.23 15.96 15.66 13.42 13.74 -1.22%
DY 5.77 11.70 12.50 5.95 5.68 6.52 6.82 -10.57%
P/NAPS 0.23 0.20 0.19 0.18 0.19 0.20 0.19 13.62%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 27/04/07 25/01/07 19/10/06 27/07/06 25/04/06 25/01/06 27/10/05 -
Price 0.46 0.45 0.42 0.44 0.45 0.43 0.44 -
P/RPS 0.30 0.30 0.29 0.31 0.33 0.31 0.32 -4.22%
P/EPS 6.56 5.78 5.88 6.57 6.53 6.97 7.28 -6.72%
EY 15.24 17.32 17.00 15.23 15.31 14.35 13.74 7.17%
DY 6.52 12.22 13.10 5.68 5.56 6.98 6.82 -2.96%
P/NAPS 0.20 0.19 0.18 0.19 0.20 0.19 0.19 3.48%

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