[SPRITZER] YoY Annualized Quarter Result on 29-Feb-2012 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 16.72%
YoY- 9.3%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 242,580 227,325 201,921 175,366 139,634 124,366 106,790 14.64%
PBT 27,946 25,105 21,640 14,469 12,209 14,012 9,026 20.71%
Tax -7,244 -5,462 -3,924 -3,042 -1,754 -1,457 -853 42.81%
NP 20,702 19,642 17,716 11,426 10,454 12,554 8,173 16.74%
-
NP to SH 20,702 19,642 17,716 11,426 10,454 12,554 8,173 16.74%
-
Tax Rate 25.92% 21.76% 18.13% 21.02% 14.37% 10.40% 9.45% -
Total Cost 221,877 207,682 184,205 163,940 129,180 111,812 98,617 14.46%
-
Net Worth 200,148 176,850 159,548 147,166 141,843 134,057 125,383 8.10%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 200,148 176,850 159,548 147,166 141,843 134,057 125,383 8.10%
NOSH 137,285 132,482 130,777 130,640 130,683 130,596 130,703 0.82%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 8.53% 8.64% 8.77% 6.52% 7.49% 10.09% 7.65% -
ROE 10.34% 11.11% 11.10% 7.76% 7.37% 9.37% 6.52% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 176.70 171.59 154.40 134.24 106.85 95.23 81.70 13.71%
EPS 15.08 14.83 13.55 8.75 8.00 9.61 6.25 15.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4579 1.3349 1.22 1.1265 1.0854 1.0265 0.9593 7.22%
Adjusted Per Share Value based on latest NOSH - 130,782
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 76.09 71.30 63.34 55.01 43.80 39.01 33.50 14.64%
EPS 6.49 6.16 5.56 3.58 3.28 3.94 2.56 16.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6278 0.5547 0.5005 0.4616 0.4449 0.4205 0.3933 8.10%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 2.13 1.73 1.03 0.82 0.90 0.55 0.53 -
P/RPS 1.21 1.01 0.67 0.61 0.84 0.58 0.65 10.90%
P/EPS 14.12 11.67 7.60 9.38 11.25 5.72 8.48 8.86%
EY 7.08 8.57 13.15 10.67 8.89 17.48 11.80 -8.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.30 0.84 0.73 0.83 0.54 0.55 17.66%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 28/04/15 29/04/14 23/04/13 30/04/12 25/04/11 20/04/10 28/04/09 -
Price 2.05 1.92 1.16 0.81 0.80 0.74 0.46 -
P/RPS 1.16 1.12 0.75 0.60 0.75 0.78 0.56 12.89%
P/EPS 13.59 12.95 8.56 9.26 10.00 7.70 7.36 10.75%
EY 7.36 7.72 11.68 10.80 10.00 12.99 13.59 -9.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.44 0.95 0.72 0.74 0.72 0.48 19.66%

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