[SPRITZER] YoY Annualized Quarter Result on 30-Nov-2010 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- 2.97%
YoY- -8.5%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 221,684 188,638 172,614 141,278 121,570 104,598 89,424 16.31%
PBT 22,286 20,976 12,608 12,112 13,964 7,936 7,432 20.06%
Tax -5,094 -4,412 -2,818 -740 -1,536 -528 -194 72.31%
NP 17,192 16,564 9,790 11,372 12,428 7,408 7,238 15.49%
-
NP to SH 17,192 16,564 9,790 11,372 12,428 7,408 7,238 15.49%
-
Tax Rate 22.86% 21.03% 22.35% 6.11% 11.00% 6.65% 2.61% -
Total Cost 204,492 172,074 162,824 129,906 109,142 97,190 82,186 16.39%
-
Net Worth 170,701 158,063 146,719 142,476 133,418 124,956 117,903 6.35%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 170,701 158,063 146,719 142,476 133,418 124,956 117,903 6.35%
NOSH 132,449 130,630 130,533 130,712 130,546 48,994 48,971 18.01%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 7.76% 8.78% 5.67% 8.05% 10.22% 7.08% 8.09% -
ROE 10.07% 10.48% 6.67% 7.98% 9.32% 5.93% 6.14% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 167.37 144.41 132.24 108.08 93.12 213.49 182.60 -1.43%
EPS 12.98 12.68 7.50 8.70 9.52 15.12 14.78 -2.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2888 1.21 1.124 1.09 1.022 2.5504 2.4076 -9.88%
Adjusted Per Share Value based on latest NOSH - 130,580
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 69.54 59.17 54.14 44.31 38.13 32.81 28.05 16.32%
EPS 5.39 5.20 3.07 3.57 3.90 2.32 2.27 15.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5354 0.4958 0.4602 0.4469 0.4185 0.3919 0.3698 6.35%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 1.82 0.88 0.78 0.76 0.56 0.54 0.47 -
P/RPS 1.09 0.61 0.59 0.70 0.60 0.25 0.26 26.95%
P/EPS 14.02 6.94 10.40 8.74 5.88 3.57 3.18 28.02%
EY 7.13 14.41 9.62 11.45 17.00 28.00 31.45 -21.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.73 0.69 0.70 0.55 0.21 0.20 38.43%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 24/01/14 31/01/13 30/01/12 27/01/11 28/01/10 22/01/09 30/01/08 -
Price 1.70 1.00 0.82 0.88 0.54 0.48 0.51 -
P/RPS 1.02 0.69 0.62 0.81 0.58 0.22 0.28 24.01%
P/EPS 13.10 7.89 10.93 10.11 5.67 3.17 3.45 24.87%
EY 7.64 12.68 9.15 9.89 17.63 31.50 28.98 -19.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.83 0.73 0.81 0.53 0.19 0.21 35.81%

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