[SPRITZER] QoQ TTM Result on 31-May-2007 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-May-2007 [#4]
Profit Trend
QoQ- 10.97%
YoY- 15.99%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 93,912 85,266 81,861 76,773 74,487 72,936 70,964 20.55%
PBT 8,009 6,068 5,304 4,689 4,353 4,833 4,549 45.85%
Tax -411 -551 -604 -874 -915 -1,014 -1,048 -46.45%
NP 7,598 5,517 4,700 3,815 3,438 3,819 3,501 67.70%
-
NP to SH 7,598 5,517 4,700 3,815 3,438 3,819 3,501 67.70%
-
Tax Rate 5.13% 9.08% 11.39% 18.64% 21.02% 20.98% 23.04% -
Total Cost 86,314 79,749 77,161 72,958 71,049 69,117 67,463 17.87%
-
Net Worth 118,874 117,891 116,302 114,467 112,876 113,939 113,207 3.31%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div 1,471 1,471 1,471 2,942 1,471 2,694 2,694 -33.21%
Div Payout % 19.37% 26.67% 31.31% 77.13% 42.79% 70.56% 76.96% -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 118,874 117,891 116,302 114,467 112,876 113,939 113,207 3.31%
NOSH 48,973 48,966 48,975 49,047 49,027 49,012 49,039 -0.08%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 8.09% 6.47% 5.74% 4.97% 4.62% 5.24% 4.93% -
ROE 6.39% 4.68% 4.04% 3.33% 3.05% 3.35% 3.09% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 191.76 174.13 167.15 156.53 151.93 148.81 144.71 20.66%
EPS 15.51 11.27 9.60 7.78 7.01 7.79 7.14 67.80%
DPS 3.00 3.00 3.00 6.00 3.00 5.50 5.50 -33.26%
NAPS 2.4273 2.4076 2.3747 2.3338 2.3023 2.3247 2.3085 3.40%
Adjusted Per Share Value based on latest NOSH - 49,047
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 29.46 26.75 25.68 24.08 23.36 22.88 22.26 20.56%
EPS 2.38 1.73 1.47 1.20 1.08 1.20 1.10 67.36%
DPS 0.46 0.46 0.46 0.92 0.46 0.85 0.85 -33.61%
NAPS 0.3729 0.3698 0.3648 0.359 0.3541 0.3574 0.3551 3.31%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.44 0.47 0.42 0.48 0.52 0.47 0.44 -
P/RPS 0.23 0.27 0.25 0.31 0.34 0.32 0.30 -16.24%
P/EPS 2.84 4.17 4.38 6.17 7.42 6.03 6.16 -40.34%
EY 35.26 23.97 22.85 16.20 13.49 16.58 16.23 67.82%
DY 6.82 6.38 7.14 12.50 5.77 11.70 12.50 -33.25%
P/NAPS 0.18 0.20 0.18 0.21 0.23 0.20 0.19 -3.54%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 24/04/08 30/01/08 31/10/07 26/07/07 27/04/07 25/01/07 19/10/06 -
Price 0.55 0.51 0.47 0.45 0.46 0.45 0.42 -
P/RPS 0.29 0.29 0.28 0.29 0.30 0.30 0.29 0.00%
P/EPS 3.55 4.53 4.90 5.79 6.56 5.78 5.88 -28.58%
EY 28.21 22.09 20.42 17.28 15.24 17.32 17.00 40.20%
DY 5.45 5.88 6.38 13.33 6.52 12.22 13.10 -44.30%
P/NAPS 0.23 0.21 0.20 0.19 0.20 0.19 0.18 17.77%

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