[SPRITZER] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -38.51%
YoY- -30.63%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 466,222 410,024 302,168 294,444 379,778 332,378 302,334 7.48%
PBT 51,522 38,324 26,776 29,562 41,354 37,752 29,436 9.77%
Tax -12,906 -9,782 -6,488 -7,956 -10,208 -10,828 -9,150 5.89%
NP 38,616 28,542 20,288 21,606 31,146 26,924 20,286 11.32%
-
NP to SH 38,616 28,542 20,288 21,606 31,146 26,924 20,286 11.32%
-
Tax Rate 25.05% 25.52% 24.23% 26.91% 24.68% 28.68% 31.08% -
Total Cost 427,606 381,482 281,880 272,838 348,632 305,454 282,048 7.17%
-
Net Worth 493,679 470,542 447,045 427,517 397,387 378,406 296,532 8.86%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 493,679 470,542 447,045 427,517 397,387 378,406 296,532 8.86%
NOSH 319,314 209,992 209,992 209,992 209,992 209,992 182,100 9.80%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 8.28% 6.96% 6.71% 7.34% 8.20% 8.10% 6.71% -
ROE 7.82% 6.07% 4.54% 5.05% 7.84% 7.12% 6.84% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 148.04 195.30 143.91 140.23 180.87 158.30 166.03 -1.89%
EPS 12.12 13.60 9.66 10.30 14.84 12.82 11.14 1.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5676 2.2412 2.1291 2.0361 1.8926 1.8022 1.6284 -0.63%
Adjusted Per Share Value based on latest NOSH - 209,992
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 146.24 128.61 94.78 92.36 119.12 104.26 94.83 7.48%
EPS 12.11 8.95 6.36 6.78 9.77 8.45 6.36 11.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5485 1.4759 1.4022 1.341 1.2465 1.1869 0.9301 8.86%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.50 1.91 2.09 2.05 2.26 2.31 2.45 -
P/RPS 1.01 0.98 1.45 1.46 1.25 1.46 1.48 -6.16%
P/EPS 12.23 14.05 21.63 19.92 15.24 18.01 21.99 -9.31%
EY 8.17 7.12 4.62 5.02 6.56 5.55 4.55 10.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.85 0.98 1.01 1.19 1.28 1.50 -7.16%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 29/08/22 25/08/21 26/08/20 27/08/19 28/08/18 23/08/17 -
Price 1.53 2.03 2.03 1.97 2.30 2.33 2.23 -
P/RPS 1.03 1.04 1.41 1.40 1.27 1.47 1.34 -4.28%
P/EPS 12.48 14.93 21.01 19.14 15.51 18.17 20.02 -7.57%
EY 8.01 6.70 4.76 5.22 6.45 5.50 5.00 8.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.91 0.95 0.97 1.22 1.29 1.37 -5.42%

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