[SPRITZER] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 9.72%
YoY- 9.72%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 539,960 437,696 395,268 304,208 371,208 380,396 330,188 8.53%
PBT 72,340 38,164 37,292 31,628 52,672 39,888 37,904 11.36%
Tax -10,244 -9,532 -10,696 -7,388 -17,532 -9,020 -10,772 -0.83%
NP 62,096 28,632 26,596 24,240 35,140 30,868 27,132 14.78%
-
NP to SH 62,096 28,632 26,596 24,240 35,140 30,868 27,132 14.78%
-
Tax Rate 14.16% 24.98% 28.68% 23.36% 33.29% 22.61% 28.42% -
Total Cost 477,864 409,064 368,672 279,968 336,068 349,528 303,056 7.87%
-
Net Worth 542,897 500,142 470,120 450,740 425,208 396,883 383,277 5.96%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 542,897 500,142 470,120 450,740 425,208 396,883 383,277 5.96%
NOSH 319,314 212,876 209,992 209,992 209,992 209,992 209,992 7.22%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 11.50% 6.54% 6.73% 7.97% 9.47% 8.11% 8.22% -
ROE 11.44% 5.72% 5.66% 5.38% 8.26% 7.78% 7.08% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 169.24 205.96 188.25 144.88 176.79 181.17 157.26 1.23%
EPS 19.48 13.48 12.68 11.56 16.72 14.72 12.92 7.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7016 2.3534 2.239 2.1467 2.0251 1.8902 1.8254 -1.16%
Adjusted Per Share Value based on latest NOSH - 209,992
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 169.10 137.07 123.79 95.27 116.25 119.13 103.41 8.53%
EPS 19.45 8.97 8.33 7.59 11.00 9.67 8.50 14.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7002 1.5663 1.4723 1.4116 1.3316 1.2429 1.2003 5.96%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.23 2.38 2.09 2.00 1.90 2.19 2.42 -
P/RPS 1.32 1.16 1.11 1.38 1.07 1.21 1.54 -2.53%
P/EPS 11.46 17.67 16.50 17.32 11.35 14.90 18.73 -7.85%
EY 8.73 5.66 6.06 5.77 8.81 6.71 5.34 8.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.01 0.93 0.93 0.94 1.16 1.33 -0.25%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 30/05/22 27/05/21 24/06/20 30/05/19 30/05/18 -
Price 2.58 2.33 1.91 2.13 2.00 2.30 2.35 -
P/RPS 1.52 1.13 1.01 1.47 1.13 1.27 1.49 0.33%
P/EPS 13.26 17.29 15.08 18.45 11.95 15.64 18.19 -5.12%
EY 7.54 5.78 6.63 5.42 8.37 6.39 5.50 5.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.99 0.85 0.99 0.99 1.22 1.29 2.76%

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