[SPRITZER] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 1.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 CAGR
Revenue 294,444 379,778 332,378 302,334 0 240,446 221,684 4.40%
PBT 29,562 41,354 37,752 29,436 0 26,624 22,286 4.38%
Tax -7,956 -10,208 -10,828 -9,150 0 -6,358 -5,094 7.00%
NP 21,606 31,146 26,924 20,286 0 20,266 17,192 3.53%
-
NP to SH 21,606 31,146 26,924 20,286 0 20,266 17,192 3.53%
-
Tax Rate 26.91% 24.68% 28.68% 31.08% - 23.88% 22.86% -
Total Cost 272,838 348,632 305,454 282,048 0 220,180 204,492 4.47%
-
Net Worth 427,517 397,387 378,406 296,532 0 200,339 170,701 14.95%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 CAGR
Net Worth 427,517 397,387 378,406 296,532 0 200,339 170,701 14.95%
NOSH 209,992 209,992 209,992 182,100 146,158 137,303 132,449 7.24%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 CAGR
NP Margin 7.34% 8.20% 8.10% 6.71% 0.00% 8.43% 7.76% -
ROE 5.05% 7.84% 7.12% 6.84% 0.00% 10.12% 10.07% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 CAGR
RPS 140.23 180.87 158.30 166.03 0.00 175.12 167.37 -2.65%
EPS 10.30 14.84 12.82 11.14 0.00 14.76 12.98 -3.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0361 1.8926 1.8022 1.6284 0.00 1.4591 1.2888 7.19%
Adjusted Per Share Value based on latest NOSH - 182,526
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 CAGR
RPS 92.21 118.94 104.09 94.68 0.00 75.30 69.43 4.40%
EPS 6.77 9.75 8.43 6.35 0.00 6.35 5.38 3.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3389 1.2445 1.1851 0.9287 0.00 0.6274 0.5346 14.95%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 28/11/14 29/11/13 -
Price 2.05 2.26 2.31 2.45 2.37 2.06 1.82 -
P/RPS 1.46 1.25 1.46 1.48 0.00 1.18 1.09 4.53%
P/EPS 19.92 15.24 18.01 21.99 0.00 13.96 14.02 5.47%
EY 5.02 6.56 5.55 4.55 0.00 7.17 7.13 -5.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.19 1.28 1.50 0.00 1.41 1.41 -4.93%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 CAGR
Date 26/08/20 27/08/19 28/08/18 23/08/17 - 29/01/15 24/01/14 -
Price 1.97 2.30 2.33 2.23 0.00 2.11 1.70 -
P/RPS 1.40 1.27 1.47 1.34 0.00 1.20 1.02 4.92%
P/EPS 19.14 15.51 18.17 20.02 0.00 14.30 13.10 5.92%
EY 5.22 6.45 5.50 5.00 0.00 7.00 7.64 -5.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.22 1.29 1.37 0.00 1.45 1.32 -4.57%

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