[SPRITZER] YoY Annualized Quarter Result on 28-Feb-2010 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
20-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 1.02%
YoY- 53.61%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 201,921 175,366 139,634 124,366 106,790 96,260 73,408 18.35%
PBT 21,640 14,469 12,209 14,012 9,026 8,286 3,860 33.24%
Tax -3,924 -3,042 -1,754 -1,457 -853 -216 -833 29.44%
NP 17,716 11,426 10,454 12,554 8,173 8,070 3,026 34.21%
-
NP to SH 17,716 11,426 10,454 12,554 8,173 8,070 3,026 34.21%
-
Tax Rate 18.13% 21.02% 14.37% 10.40% 9.45% 2.61% 21.58% -
Total Cost 184,205 163,940 129,180 111,812 98,617 88,189 70,381 17.37%
-
Net Worth 159,548 147,166 141,843 134,057 125,383 118,870 112,877 5.93%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 159,548 147,166 141,843 134,057 125,383 118,870 112,877 5.93%
NOSH 130,777 130,640 130,683 130,596 130,703 48,972 49,028 17.74%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 8.77% 6.52% 7.49% 10.09% 7.65% 8.38% 4.12% -
ROE 11.10% 7.76% 7.37% 9.37% 6.52% 6.79% 2.68% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 154.40 134.24 106.85 95.23 81.70 196.56 149.73 0.51%
EPS 13.55 8.75 8.00 9.61 6.25 16.48 6.17 13.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.1265 1.0854 1.0265 0.9593 2.4273 2.3023 -10.03%
Adjusted Per Share Value based on latest NOSH - 130,734
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 63.34 55.01 43.80 39.01 33.50 30.19 23.03 18.34%
EPS 5.56 3.58 3.28 3.94 2.56 2.53 0.95 34.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5005 0.4616 0.4449 0.4205 0.3933 0.3729 0.3541 5.93%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.03 0.82 0.90 0.55 0.53 0.44 0.52 -
P/RPS 0.67 0.61 0.84 0.58 0.65 0.22 0.35 11.41%
P/EPS 7.60 9.38 11.25 5.72 8.48 2.67 8.42 -1.69%
EY 13.15 10.67 8.89 17.48 11.80 37.45 11.87 1.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.73 0.83 0.54 0.55 0.18 0.23 24.07%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 23/04/13 30/04/12 25/04/11 20/04/10 28/04/09 24/04/08 27/04/07 -
Price 1.16 0.81 0.80 0.74 0.46 0.55 0.46 -
P/RPS 0.75 0.60 0.75 0.78 0.56 0.28 0.31 15.84%
P/EPS 8.56 9.26 10.00 7.70 7.36 3.34 7.45 2.33%
EY 11.68 10.80 10.00 12.99 13.59 29.96 13.42 -2.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.72 0.74 0.72 0.48 0.23 0.20 29.62%

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