[SPRITZER] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 CAGR
Revenue 380,396 330,188 290,496 0 249,512 222,644 190,624 11.06%
PBT 39,888 37,904 28,368 0 35,028 26,220 16,336 14.52%
Tax -9,020 -10,772 -8,312 0 -8,360 -5,304 -3,728 14.36%
NP 30,868 27,132 20,056 0 26,668 20,916 12,608 14.56%
-
NP to SH 30,868 27,132 20,056 0 26,668 20,916 12,608 14.56%
-
Tax Rate 22.61% 28.42% 29.30% - 23.87% 20.23% 22.82% -
Total Cost 349,528 303,056 270,440 0 222,844 201,728 178,016 10.79%
-
Net Worth 396,883 383,277 297,605 0 195,474 172,306 153,022 15.57%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 396,883 383,277 297,605 0 195,474 172,306 153,022 15.57%
NOSH 209,992 209,992 182,605 145,393 135,784 132,045 130,788 7.45%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 8.11% 8.22% 6.90% 0.00% 10.69% 9.39% 6.61% -
ROE 7.78% 7.08% 6.74% 0.00% 13.64% 12.14% 8.24% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 CAGR
RPS 181.17 157.26 159.63 0.00 183.76 168.61 145.75 3.35%
EPS 14.72 12.92 11.04 0.00 19.64 15.84 9.64 6.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8902 1.8254 1.6354 0.00 1.4396 1.3049 1.17 7.55%
Adjusted Per Share Value based on latest NOSH - 147,030
31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 CAGR
RPS 119.32 103.57 91.12 0.00 78.26 69.84 59.79 11.06%
EPS 9.68 8.51 6.29 0.00 8.36 6.56 3.95 14.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2449 1.2022 0.9335 0.00 0.6131 0.5405 0.48 15.57%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 29/08/14 30/08/13 30/08/12 -
Price 2.19 2.42 2.30 2.39 2.24 1.54 0.81 -
P/RPS 1.21 1.54 1.44 0.00 1.22 0.91 0.56 12.41%
P/EPS 14.90 18.73 20.87 0.00 11.41 9.72 8.40 9.09%
EY 6.71 5.34 4.79 0.00 8.77 10.29 11.90 -8.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.33 1.41 0.00 1.56 1.18 0.69 8.21%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 CAGR
Date 30/05/19 30/05/18 29/05/17 - 14/10/14 11/10/13 31/10/12 -
Price 2.30 2.35 2.50 0.00 2.04 1.68 0.85 -
P/RPS 1.27 1.49 1.57 0.00 1.11 1.00 0.58 12.64%
P/EPS 15.64 18.19 22.68 0.00 10.39 10.61 8.82 9.09%
EY 6.39 5.50 4.41 0.00 9.63 9.43 11.34 -8.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.29 1.53 0.00 1.42 1.29 0.73 8.11%

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