[SPRITZER] YoY Annualized Quarter Result on 30-Nov-2011 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 56.99%
YoY- -13.91%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 240,446 221,684 188,638 172,614 141,278 121,570 104,598 14.87%
PBT 26,624 22,286 20,976 12,608 12,112 13,964 7,936 22.34%
Tax -6,358 -5,094 -4,412 -2,818 -740 -1,536 -528 51.36%
NP 20,266 17,192 16,564 9,790 11,372 12,428 7,408 18.25%
-
NP to SH 20,266 17,192 16,564 9,790 11,372 12,428 7,408 18.25%
-
Tax Rate 23.88% 22.86% 21.03% 22.35% 6.11% 11.00% 6.65% -
Total Cost 220,180 204,492 172,074 162,824 129,906 109,142 97,190 14.59%
-
Net Worth 200,339 170,701 158,063 146,719 142,476 133,418 124,956 8.18%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 200,339 170,701 158,063 146,719 142,476 133,418 124,956 8.18%
NOSH 137,303 132,449 130,630 130,533 130,712 130,546 48,994 18.72%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 8.43% 7.76% 8.78% 5.67% 8.05% 10.22% 7.08% -
ROE 10.12% 10.07% 10.48% 6.67% 7.98% 9.32% 5.93% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 175.12 167.37 144.41 132.24 108.08 93.12 213.49 -3.24%
EPS 14.76 12.98 12.68 7.50 8.70 9.52 15.12 -0.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4591 1.2888 1.21 1.124 1.09 1.022 2.5504 -8.88%
Adjusted Per Share Value based on latest NOSH - 130,823
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 75.30 69.43 59.08 54.06 44.24 38.07 32.76 14.87%
EPS 6.35 5.38 5.19 3.07 3.56 3.89 2.32 18.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6274 0.5346 0.495 0.4595 0.4462 0.4178 0.3913 8.18%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 2.06 1.82 0.88 0.78 0.76 0.56 0.54 -
P/RPS 1.18 1.09 0.61 0.59 0.70 0.60 0.25 29.50%
P/EPS 13.96 14.02 6.94 10.40 8.74 5.88 3.57 25.50%
EY 7.17 7.13 14.41 9.62 11.45 17.00 28.00 -20.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.41 0.73 0.69 0.70 0.55 0.21 37.33%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 29/01/15 24/01/14 31/01/13 30/01/12 27/01/11 28/01/10 22/01/09 -
Price 2.11 1.70 1.00 0.82 0.88 0.54 0.48 -
P/RPS 1.20 1.02 0.69 0.62 0.81 0.58 0.22 32.65%
P/EPS 14.30 13.10 7.89 10.93 10.11 5.67 3.17 28.52%
EY 7.00 7.64 12.68 9.15 9.89 17.63 31.50 -22.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.32 0.83 0.73 0.81 0.53 0.19 40.29%

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