[SPRITZER] YoY Annualized Quarter Result on 31-May-2004 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- -3.48%
YoY- -13.91%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 76,773 69,243 65,903 65,745 54,685 51,694 51,652 6.82%
PBT 4,689 4,337 3,547 5,142 6,218 6,579 10,017 -11.87%
Tax -874 -1,048 -735 -1,280 -1,732 -1,373 -298 19.63%
NP 3,815 3,289 2,812 3,862 4,486 5,206 9,719 -14.42%
-
NP to SH 3,815 3,289 2,812 3,862 4,486 5,206 9,719 -14.42%
-
Tax Rate 18.64% 24.16% 20.72% 24.89% 27.85% 20.87% 2.97% -
Total Cost 72,958 65,954 63,091 61,883 50,199 46,488 41,933 9.66%
-
Net Worth 114,293 112,031 109,863 101,632 98,967 99,860 85,020 5.05%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 1,469 1,225 1,469 1,470 1,959 1,225 - -
Div Payout % 38.51% 37.26% 52.26% 38.07% 43.69% 23.54% - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 114,293 112,031 109,863 101,632 98,967 99,860 85,020 5.05%
NOSH 48,973 49,016 48,989 49,010 48,998 49,020 43,138 2.13%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 4.97% 4.75% 4.27% 5.87% 8.20% 10.07% 18.82% -
ROE 3.34% 2.94% 2.56% 3.80% 4.53% 5.21% 11.43% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 156.77 141.26 134.52 134.15 111.61 105.45 119.74 4.59%
EPS 7.79 6.71 5.74 7.88 9.16 10.62 22.53 -16.21%
DPS 3.00 2.50 3.00 3.00 4.00 2.50 0.00 -
NAPS 2.3338 2.2856 2.2426 2.0737 2.0198 2.0371 1.9709 2.85%
Adjusted Per Share Value based on latest NOSH - 48,920
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 24.08 21.72 20.67 20.62 17.15 16.21 16.20 6.82%
EPS 1.20 1.03 0.88 1.21 1.41 1.63 3.05 -14.39%
DPS 0.46 0.38 0.46 0.46 0.61 0.38 0.00 -
NAPS 0.3585 0.3514 0.3446 0.3188 0.3104 0.3132 0.2667 5.05%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.48 0.42 0.49 0.61 0.56 0.66 0.63 -
P/RPS 0.31 0.30 0.36 0.45 0.50 0.63 0.53 -8.54%
P/EPS 6.16 6.26 8.54 7.74 6.12 6.21 2.80 14.03%
EY 16.23 15.98 11.71 12.92 16.35 16.09 35.76 -12.33%
DY 6.25 5.95 6.12 4.92 7.14 3.79 0.00 -
P/NAPS 0.21 0.18 0.22 0.29 0.28 0.32 0.32 -6.77%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 26/07/07 27/07/06 28/07/05 29/07/04 31/07/03 30/07/02 31/07/01 -
Price 0.45 0.44 0.52 0.64 0.64 0.68 0.68 -
P/RPS 0.29 0.31 0.39 0.48 0.57 0.64 0.57 -10.64%
P/EPS 5.78 6.56 9.06 8.12 6.99 6.40 3.02 11.42%
EY 17.31 15.25 11.04 12.31 14.31 15.62 33.13 -10.25%
DY 6.67 5.68 5.77 4.69 6.25 3.68 0.00 -
P/NAPS 0.19 0.19 0.23 0.31 0.32 0.33 0.35 -9.67%

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