[SPRITZER] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 60.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 CAGR
Revenue 371,208 380,396 330,188 290,496 0 249,512 222,644 8.07%
PBT 52,672 39,888 37,904 28,368 0 35,028 26,220 11.17%
Tax -17,532 -9,020 -10,772 -8,312 0 -8,360 -5,304 19.90%
NP 35,140 30,868 27,132 20,056 0 26,668 20,916 8.19%
-
NP to SH 35,140 30,868 27,132 20,056 0 26,668 20,916 8.19%
-
Tax Rate 33.29% 22.61% 28.42% 29.30% - 23.87% 20.23% -
Total Cost 336,068 349,528 303,056 270,440 0 222,844 201,728 8.05%
-
Net Worth 425,208 396,883 383,277 297,605 0 195,474 172,306 14.69%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 CAGR
Net Worth 425,208 396,883 383,277 297,605 0 195,474 172,306 14.69%
NOSH 209,992 209,992 209,992 182,605 145,393 135,784 132,045 7.29%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 CAGR
NP Margin 9.47% 8.11% 8.22% 6.90% 0.00% 10.69% 9.39% -
ROE 8.26% 7.78% 7.08% 6.74% 0.00% 13.64% 12.14% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 CAGR
RPS 176.79 181.17 157.26 159.63 0.00 183.76 168.61 0.72%
EPS 16.72 14.72 12.92 11.04 0.00 19.64 15.84 0.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0251 1.8902 1.8254 1.6354 0.00 1.4396 1.3049 6.90%
Adjusted Per Share Value based on latest NOSH - 182,605
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 CAGR
RPS 116.44 119.32 103.57 91.12 0.00 78.26 69.84 8.07%
EPS 11.02 9.68 8.51 6.29 0.00 8.36 6.56 8.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3337 1.2449 1.2022 0.9335 0.00 0.6131 0.5405 14.69%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 29/08/14 30/08/13 -
Price 1.90 2.19 2.42 2.30 2.39 2.24 1.54 -
P/RPS 1.07 1.21 1.54 1.44 0.00 1.22 0.91 2.48%
P/EPS 11.35 14.90 18.73 20.87 0.00 11.41 9.72 2.38%
EY 8.81 6.71 5.34 4.79 0.00 8.77 10.29 -2.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.16 1.33 1.41 0.00 1.56 1.18 -3.39%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 CAGR
Date 24/06/20 30/05/19 30/05/18 29/05/17 - 14/10/14 11/10/13 -
Price 2.00 2.30 2.35 2.50 0.00 2.04 1.68 -
P/RPS 1.13 1.27 1.49 1.57 0.00 1.11 1.00 1.87%
P/EPS 11.95 15.64 18.19 22.68 0.00 10.39 10.61 1.82%
EY 8.37 6.39 5.50 4.41 0.00 9.63 9.43 -1.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.22 1.29 1.53 0.00 1.42 1.29 -3.93%

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