[SPRITZER] YoY Annualized Quarter Result on 28-Feb-2009 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- 10.33%
YoY- 1.27%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 175,366 139,634 124,366 106,790 96,260 73,408 66,416 17.54%
PBT 14,469 12,209 14,012 9,026 8,286 3,860 3,838 24.72%
Tax -3,042 -1,754 -1,457 -853 -216 -833 -1,010 20.15%
NP 11,426 10,454 12,554 8,173 8,070 3,026 2,828 26.17%
-
NP to SH 11,426 10,454 12,554 8,173 8,070 3,026 2,828 26.17%
-
Tax Rate 21.02% 14.37% 10.40% 9.45% 2.61% 21.58% 26.32% -
Total Cost 163,940 129,180 111,812 98,617 88,189 70,381 63,588 17.08%
-
Net Worth 147,166 141,843 134,057 125,383 118,870 112,877 110,791 4.84%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - 1,632 -
Div Payout % - - - - - - 57.74% -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 147,166 141,843 134,057 125,383 118,870 112,877 110,791 4.84%
NOSH 130,640 130,683 130,596 130,703 48,972 49,028 48,983 17.74%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 6.52% 7.49% 10.09% 7.65% 8.38% 4.12% 4.26% -
ROE 7.76% 7.37% 9.37% 6.52% 6.79% 2.68% 2.55% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 134.24 106.85 95.23 81.70 196.56 149.73 135.59 -0.16%
EPS 8.75 8.00 9.61 6.25 16.48 6.17 5.77 7.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
NAPS 1.1265 1.0854 1.0265 0.9593 2.4273 2.3023 2.2618 -10.95%
Adjusted Per Share Value based on latest NOSH - 130,430
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 54.92 43.73 38.95 33.44 30.15 22.99 20.80 17.54%
EPS 3.58 3.27 3.93 2.56 2.53 0.95 0.89 26.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.51 -
NAPS 0.4609 0.4442 0.4198 0.3927 0.3723 0.3535 0.347 4.84%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.82 0.90 0.55 0.53 0.44 0.52 0.44 -
P/RPS 0.61 0.84 0.58 0.65 0.22 0.35 0.32 11.34%
P/EPS 9.38 11.25 5.72 8.48 2.67 8.42 7.62 3.52%
EY 10.67 8.89 17.48 11.80 37.45 11.87 13.12 -3.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.58 -
P/NAPS 0.73 0.83 0.54 0.55 0.18 0.23 0.19 25.12%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 30/04/12 25/04/11 20/04/10 28/04/09 24/04/08 27/04/07 25/04/06 -
Price 0.81 0.80 0.74 0.46 0.55 0.46 0.45 -
P/RPS 0.60 0.75 0.78 0.56 0.28 0.31 0.33 10.46%
P/EPS 9.26 10.00 7.70 7.36 3.34 7.45 7.79 2.92%
EY 10.80 10.00 12.99 13.59 29.96 13.42 12.83 -2.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.41 -
P/NAPS 0.72 0.74 0.72 0.48 0.23 0.20 0.20 23.77%

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