[SPRITZER] YoY Annualized Quarter Result on 30-Nov-2009 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 1.4%
YoY- 67.76%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 188,638 172,614 141,278 121,570 104,598 89,424 72,438 17.27%
PBT 20,976 12,608 12,112 13,964 7,936 7,432 4,674 28.40%
Tax -4,412 -2,818 -740 -1,536 -528 -194 -840 31.81%
NP 16,564 9,790 11,372 12,428 7,408 7,238 3,834 27.59%
-
NP to SH 16,564 9,790 11,372 12,428 7,408 7,238 3,834 27.59%
-
Tax Rate 21.03% 22.35% 6.11% 11.00% 6.65% 2.61% 17.97% -
Total Cost 172,074 162,824 129,906 109,142 97,190 82,186 68,604 16.54%
-
Net Worth 158,063 146,719 142,476 133,418 124,956 117,903 113,975 5.59%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 158,063 146,719 142,476 133,418 124,956 117,903 113,975 5.59%
NOSH 130,630 130,533 130,712 130,546 48,994 48,971 49,028 17.72%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 8.78% 5.67% 8.05% 10.22% 7.08% 8.09% 5.29% -
ROE 10.48% 6.67% 7.98% 9.32% 5.93% 6.14% 3.36% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 144.41 132.24 108.08 93.12 213.49 182.60 147.75 -0.38%
EPS 12.68 7.50 8.70 9.52 15.12 14.78 7.82 8.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.124 1.09 1.022 2.5504 2.4076 2.3247 -10.30%
Adjusted Per Share Value based on latest NOSH - 130,705
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 59.08 54.06 44.24 38.07 32.76 28.01 22.69 17.27%
EPS 5.19 3.07 3.56 3.89 2.32 2.27 1.20 27.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.495 0.4595 0.4462 0.4178 0.3913 0.3692 0.3569 5.59%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.88 0.78 0.76 0.56 0.54 0.47 0.47 -
P/RPS 0.61 0.59 0.70 0.60 0.25 0.26 0.32 11.34%
P/EPS 6.94 10.40 8.74 5.88 3.57 3.18 6.01 2.42%
EY 14.41 9.62 11.45 17.00 28.00 31.45 16.64 -2.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.69 0.70 0.55 0.21 0.20 0.20 24.05%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 31/01/13 30/01/12 27/01/11 28/01/10 22/01/09 30/01/08 25/01/07 -
Price 1.00 0.82 0.88 0.54 0.48 0.51 0.45 -
P/RPS 0.69 0.62 0.81 0.58 0.22 0.28 0.30 14.87%
P/EPS 7.89 10.93 10.11 5.67 3.17 3.45 5.75 5.40%
EY 12.68 9.15 9.89 17.63 31.50 28.98 17.38 -5.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.73 0.81 0.53 0.19 0.21 0.19 27.82%

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