[SPRITZER] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 19.46%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
Revenue 314,429 383,141 349,581 312,538 0 270,109 242,580 4.74%
PBT 39,193 44,192 39,504 34,974 0 35,065 27,946 6.23%
Tax -10,900 -11,206 -11,726 -10,741 0 -7,208 -7,244 7.58%
NP 28,293 32,985 27,777 24,233 0 27,857 20,702 5.74%
-
NP to SH 28,293 32,985 27,777 24,233 0 27,857 20,702 5.74%
-
Tax Rate 27.81% 25.36% 29.68% 30.71% - 20.56% 25.92% -
Total Cost 286,136 350,156 321,804 288,305 0 242,252 221,877 4.65%
-
Net Worth 429,092 406,604 385,818 304,281 0 232,410 200,148 14.61%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
Net Worth 429,092 406,604 385,818 304,281 0 232,410 200,148 14.61%
NOSH 209,992 209,992 209,992 181,931 161,598 145,393 137,285 7.89%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
NP Margin 9.00% 8.61% 7.95% 7.75% 0.00% 10.31% 8.53% -
ROE 6.59% 8.11% 7.20% 7.96% 0.00% 11.99% 10.34% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
RPS 149.75 182.48 166.49 171.79 0.00 185.78 176.70 -2.91%
EPS 13.48 15.71 13.23 13.32 0.00 19.16 15.08 -1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0436 1.9365 1.8375 1.6725 0.00 1.5985 1.4579 6.22%
Adjusted Per Share Value based on latest NOSH - 182,545
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
RPS 98.63 120.18 109.65 98.03 0.00 84.72 76.09 4.74%
EPS 8.87 10.35 8.71 7.60 0.00 8.74 6.49 5.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3459 1.2754 1.2102 0.9544 0.00 0.729 0.6278 14.61%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 29/02/16 27/02/15 -
Price 1.89 2.30 2.28 2.15 2.44 2.41 2.13 -
P/RPS 1.26 1.26 1.37 1.25 0.00 1.30 1.21 0.72%
P/EPS 14.03 14.64 17.23 16.14 0.00 12.58 14.12 -0.11%
EY 7.13 6.83 5.80 6.20 0.00 7.95 7.08 0.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.19 1.24 1.29 0.00 1.51 1.46 -7.92%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
Date 25/11/20 27/11/19 21/11/18 28/11/17 - 28/04/16 28/04/15 -
Price 1.85 2.19 2.16 2.32 0.00 2.58 2.05 -
P/RPS 1.24 1.20 1.30 1.35 0.00 1.39 1.16 1.19%
P/EPS 13.73 13.94 16.33 17.42 0.00 13.47 13.59 0.18%
EY 7.28 7.17 6.12 5.74 0.00 7.43 7.36 -0.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.13 1.18 1.39 0.00 1.61 1.41 -7.53%

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