[SPRITZER] YoY Annualized Quarter Result on 31-Aug-2014 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
14-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- 23.66%
YoY- 27.5%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 330,188 290,496 0 249,512 222,644 190,624 164,940 11.11%
PBT 37,904 28,368 0 35,028 26,220 16,336 8,252 26.04%
Tax -10,772 -8,312 0 -8,360 -5,304 -3,728 -2,016 28.97%
NP 27,132 20,056 0 26,668 20,916 12,608 6,236 25.01%
-
NP to SH 27,132 20,056 0 26,668 20,916 12,608 6,236 25.01%
-
Tax Rate 28.42% 29.30% - 23.87% 20.23% 22.82% 24.43% -
Total Cost 303,056 270,440 0 222,844 201,728 178,016 158,704 10.32%
-
Net Worth 383,277 297,605 0 195,474 172,306 153,022 144,017 16.02%
Dividend
31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 383,277 297,605 0 195,474 172,306 153,022 144,017 16.02%
NOSH 209,992 182,605 145,393 135,784 132,045 130,788 131,008 7.42%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 8.22% 6.90% 0.00% 10.69% 9.39% 6.61% 3.78% -
ROE 7.08% 6.74% 0.00% 13.64% 12.14% 8.24% 4.33% -
Per Share
31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 157.26 159.63 0.00 183.76 168.61 145.75 125.90 3.43%
EPS 12.92 11.04 0.00 19.64 15.84 9.64 4.76 16.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8254 1.6354 0.00 1.4396 1.3049 1.17 1.0993 8.00%
Adjusted Per Share Value based on latest NOSH - 135,784
31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 103.57 91.12 0.00 78.26 69.84 59.79 51.74 11.11%
EPS 8.51 6.29 0.00 8.36 6.56 3.95 1.96 24.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2022 0.9335 0.00 0.6131 0.5405 0.48 0.4517 16.02%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/03/18 31/03/17 31/03/16 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 2.42 2.30 2.39 2.24 1.54 0.81 0.91 -
P/RPS 1.54 1.44 0.00 1.22 0.91 0.56 0.72 12.23%
P/EPS 18.73 20.87 0.00 11.41 9.72 8.40 19.12 -0.31%
EY 5.34 4.79 0.00 8.77 10.29 11.90 5.23 0.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.41 0.00 1.56 1.18 0.69 0.83 7.42%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/05/18 29/05/17 - 14/10/14 11/10/13 31/10/12 24/10/11 -
Price 2.35 2.50 0.00 2.04 1.68 0.85 0.66 -
P/RPS 1.49 1.57 0.00 1.11 1.00 0.58 0.52 17.33%
P/EPS 18.19 22.68 0.00 10.39 10.61 8.82 13.87 4.20%
EY 5.50 4.41 0.00 9.63 9.43 11.34 7.21 -4.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.53 0.00 1.42 1.29 0.73 0.60 12.32%

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