[SPRITZER] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
Revenue 383,141 349,581 312,538 0 270,109 242,580 227,325 9.79%
PBT 44,192 39,504 34,974 0 35,065 27,946 25,105 10.64%
Tax -11,206 -11,726 -10,741 0 -7,208 -7,244 -5,462 13.72%
NP 32,985 27,777 24,233 0 27,857 20,702 19,642 9.71%
-
NP to SH 32,985 27,777 24,233 0 27,857 20,702 19,642 9.71%
-
Tax Rate 25.36% 29.68% 30.71% - 20.56% 25.92% 21.76% -
Total Cost 350,156 321,804 288,305 0 242,252 221,877 207,682 9.79%
-
Net Worth 406,604 385,818 304,281 0 232,410 200,148 176,850 16.06%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
Net Worth 406,604 385,818 304,281 0 232,410 200,148 176,850 16.06%
NOSH 209,992 209,992 181,931 161,598 145,393 137,285 132,482 8.59%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
NP Margin 8.61% 7.95% 7.75% 0.00% 10.31% 8.53% 8.64% -
ROE 8.11% 7.20% 7.96% 0.00% 11.99% 10.34% 11.11% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
RPS 182.48 166.49 171.79 0.00 185.78 176.70 171.59 1.10%
EPS 15.71 13.23 13.32 0.00 19.16 15.08 14.83 1.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9365 1.8375 1.6725 0.00 1.5985 1.4579 1.3349 6.88%
Adjusted Per Share Value based on latest NOSH - 161,598
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
RPS 120.18 109.65 98.03 0.00 84.72 76.09 71.30 9.79%
EPS 10.35 8.71 7.60 0.00 8.74 6.49 6.16 9.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2754 1.2102 0.9544 0.00 0.729 0.6278 0.5547 16.06%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 29/02/16 27/02/15 28/02/14 -
Price 2.30 2.28 2.15 2.44 2.41 2.13 1.73 -
P/RPS 1.26 1.37 1.25 0.00 1.30 1.21 1.01 4.03%
P/EPS 14.64 17.23 16.14 0.00 12.58 14.12 11.67 4.14%
EY 6.83 5.80 6.20 0.00 7.95 7.08 8.57 -3.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.24 1.29 0.00 1.51 1.46 1.30 -1.56%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
Date 27/11/19 21/11/18 28/11/17 - 28/04/16 28/04/15 29/04/14 -
Price 2.19 2.16 2.32 0.00 2.58 2.05 1.92 -
P/RPS 1.20 1.30 1.35 0.00 1.39 1.16 1.12 1.24%
P/EPS 13.94 16.33 17.42 0.00 13.47 13.59 12.95 1.32%
EY 7.17 6.12 5.74 0.00 7.43 7.36 7.72 -1.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.18 1.39 0.00 1.61 1.41 1.44 -4.24%

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