[SPRITZER] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 5.14%
YoY- 103.71%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 CAGR
Revenue 308,450 374,377 347,684 313,849 185,943 288,226 253,667 3.55%
PBT 34,644 41,299 33,856 35,272 18,270 37,078 31,963 1.45%
Tax 1,016 -10,050 -9,631 -9,794 -5,763 -8,621 -9,156 -
NP 35,660 31,249 24,225 25,478 12,507 28,457 22,807 8.32%
-
NP to SH 35,660 31,249 24,225 25,478 12,507 28,457 22,807 8.32%
-
Tax Rate -2.93% 24.33% 28.45% 27.77% 31.54% 23.25% 28.65% -
Total Cost 272,790 343,128 323,459 288,371 173,436 259,769 230,860 3.02%
-
Net Worth 444,000 415,276 389,198 331,461 266,649 238,807 209,455 14.38%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 CAGR
Div 9,448 9,448 7,348 10,167 5,813 8,038 6,873 5.85%
Div Payout % 26.50% 30.24% 30.34% 39.91% 46.48% 28.25% 30.14% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 CAGR
Net Worth 444,000 415,276 389,198 331,461 266,649 238,807 209,455 14.38%
NOSH 209,992 209,992 209,992 209,992 166,095 146,158 137,474 7.87%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 CAGR
NP Margin 11.56% 8.35% 6.97% 8.12% 6.73% 9.87% 8.99% -
ROE 8.03% 7.52% 6.22% 7.69% 4.69% 11.92% 10.89% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 CAGR
RPS 146.90 178.30 165.59 169.77 111.95 197.20 184.52 -3.99%
EPS 16.98 14.88 11.54 13.83 7.53 19.47 16.59 0.41%
DPS 4.50 4.50 3.50 5.50 3.50 5.50 5.00 -1.86%
NAPS 2.1146 1.9778 1.8536 1.793 1.6054 1.6339 1.5236 6.03%
Adjusted Per Share Value based on latest NOSH - 209,992
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 CAGR
RPS 96.75 117.43 109.06 98.44 58.32 90.41 79.57 3.55%
EPS 11.19 9.80 7.60 7.99 3.92 8.93 7.15 8.33%
DPS 2.96 2.96 2.31 3.19 1.82 2.52 2.16 5.79%
NAPS 1.3927 1.3026 1.2208 1.0397 0.8364 0.7491 0.657 14.38%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/05/16 29/05/15 -
Price 1.97 2.25 2.10 2.35 2.44 2.57 1.93 -
P/RPS 1.34 1.26 1.27 1.38 0.00 1.30 1.05 4.45%
P/EPS 11.60 15.12 18.20 17.05 0.00 13.20 11.63 -0.04%
EY 8.62 6.61 5.49 5.86 0.00 7.58 8.60 0.04%
DY 2.28 2.00 1.67 2.34 0.00 2.14 2.59 -2.25%
P/NAPS 0.93 1.14 1.13 1.31 1.52 1.57 1.27 -5.41%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 CAGR
Date 26/02/21 26/02/20 26/02/19 26/02/18 27/02/17 28/07/16 30/07/15 -
Price 1.87 2.20 2.18 2.34 2.34 2.40 1.75 -
P/RPS 1.27 1.23 1.32 1.38 0.00 1.22 0.95 5.32%
P/EPS 11.01 14.78 18.90 16.98 0.00 12.33 10.55 0.76%
EY 9.08 6.76 5.29 5.89 0.00 8.11 9.48 -0.76%
DY 2.41 2.05 1.61 2.35 0.00 2.29 2.86 -3.01%
P/NAPS 0.88 1.11 1.18 1.31 1.46 1.47 1.15 -4.67%

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