[SPRITZER] YoY Annualized Quarter Result on 31-Aug-2011 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- -22.99%
YoY- -43.53%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 249,512 222,644 190,624 164,940 139,244 124,968 113,696 13.98%
PBT 35,028 26,220 16,336 8,252 13,112 14,236 9,584 24.09%
Tax -8,360 -5,304 -3,728 -2,016 -2,068 -1,980 -68 122.90%
NP 26,668 20,916 12,608 6,236 11,044 12,256 9,516 18.72%
-
NP to SH 26,668 20,916 12,608 6,236 11,044 12,256 9,516 18.72%
-
Tax Rate 23.87% 20.23% 22.82% 24.43% 15.77% 13.91% 0.71% -
Total Cost 222,844 201,728 178,016 158,704 128,200 112,712 104,180 13.50%
-
Net Worth 195,474 172,306 153,022 144,017 140,012 130,109 123,517 7.94%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 195,474 172,306 153,022 144,017 140,012 130,109 123,517 7.94%
NOSH 135,784 132,045 130,788 131,008 130,853 130,382 48,950 18.52%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 10.69% 9.39% 6.61% 3.78% 7.93% 9.81% 8.37% -
ROE 13.64% 12.14% 8.24% 4.33% 7.89% 9.42% 7.70% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 183.76 168.61 145.75 125.90 106.41 95.85 232.27 -3.82%
EPS 19.64 15.84 9.64 4.76 8.44 9.40 19.44 0.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4396 1.3049 1.17 1.0993 1.07 0.9979 2.5233 -8.92%
Adjusted Per Share Value based on latest NOSH - 131,008
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 78.26 69.84 59.79 51.74 43.68 39.20 35.66 13.99%
EPS 8.36 6.56 3.95 1.96 3.46 3.84 2.98 18.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6131 0.5405 0.48 0.4517 0.4392 0.4081 0.3874 7.94%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 2.24 1.54 0.81 0.91 0.81 0.56 0.54 -
P/RPS 1.22 0.91 0.56 0.72 0.76 0.58 0.23 32.04%
P/EPS 11.41 9.72 8.40 19.12 9.60 5.96 2.78 26.52%
EY 8.77 10.29 11.90 5.23 10.42 16.79 36.00 -20.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.18 0.69 0.83 0.76 0.56 0.21 39.66%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 14/10/14 11/10/13 31/10/12 24/10/11 19/10/10 28/09/09 22/10/08 -
Price 2.04 1.68 0.85 0.66 0.80 0.56 0.50 -
P/RPS 1.11 1.00 0.58 0.52 0.75 0.58 0.22 30.94%
P/EPS 10.39 10.61 8.82 13.87 9.48 5.96 2.57 26.20%
EY 9.63 9.43 11.34 7.21 10.55 16.79 38.88 -20.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.29 0.73 0.60 0.75 0.56 0.20 38.61%

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