[SPRITZER] YoY Annualized Quarter Result on 31-May-2007 [#4]

Stock

[SPRITZER] SPRITZER BHD

Announcement Date

26-Jul-2007

Admission Sponsor

Sponsor

Financial Year

31-May-2007

Quarter

31-May-2007 [#4]

Profit Trend

QoQ- 26.05%

YoY- 15.99%

Quarter Report

SPRITZER's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Annualized Quarter Result
Revenue	131,636	108,253	98,745	76,773	69,243	65,903	65,745	12.26%
YoY %	21.60%	9.63%	28.62%	10.87%	5.07%	0.24%	-	-
Horiz. %	200.22%	164.66%	150.19%	116.77%	105.32%	100.24%	100.00%	-
PBT	14,314	8,666	8,371	4,689	4,337	3,547	5,142	18.59%
YoY %	65.17%	3.52%	78.52%	8.12%	22.27%	-31.02%	-	-
Horiz. %	278.37%	168.53%	162.80%	91.19%	84.34%	68.98%	100.00%	-
Tax	-1,773	-542	-537	-874	-1,048	-735	-1,280	5.57%
YoY %	-227.12%	-0.93%	38.56%	16.60%	-42.59%	42.58%	-	-
Horiz. %	138.52%	42.34%	41.95%	68.28%	81.88%	57.42%	100.00%	-
NP	12,541	8,124	7,834	3,815	3,289	2,812	3,862	21.67%
YoY %	54.37%	3.70%	105.35%	15.99%	16.96%	-27.19%	-	-
Horiz. %	324.73%	210.36%	202.85%	98.78%	85.16%	72.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,541	8,124	7,834	3,815	3,289	2,812	3,862	21.67%
YoY %	54.37%	3.70%	105.35%	15.99%	16.96%	-27.19%	-	-
Horiz. %	324.73%	210.36%	202.85%	98.78%	85.16%	72.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.39%	6.25%	6.42%	18.64%	24.16%	20.72%	24.89%	-
YoY %	98.24%	-2.65%	-65.56%	-22.85%	16.60%	-16.75%	-	-
Horiz. %	49.78%	25.11%	25.79%	74.89%	97.07%	83.25%	100.00%	-
Total Cost	119,095	100,129	90,911	72,958	65,954	63,091	61,883	11.52%
YoY %	18.94%	10.14%	24.61%	10.62%	4.54%	1.95%	-	-
Horiz. %	192.45%	161.80%	146.91%	117.90%	106.58%	101.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	137,219	127,267	121,243	114,293	112,031	109,863	101,632	5.12%
YoY %	7.82%	4.97%	6.08%	2.02%	1.97%	8.10%	-	-
Horiz. %	135.02%	125.22%	119.30%	112.46%	110.23%	108.10%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Dividend
Div	3,265	2,612	1,959	1,469	1,225	1,469	1,470	14.21%
YoY %	25.00%	33.33%	33.36%	19.92%	-16.61%	-0.07%	-	-
Horiz. %	222.11%	177.69%	133.27%	99.93%	83.33%	99.93%	100.00%	-
Div Payout %	26.04%	32.15%	25.02%	38.51%	37.26%	52.26%	38.07%	-
YoY %	-19.00%	28.50%	-35.03%	3.35%	-28.70%	37.27%	-	-
Horiz. %	68.40%	84.45%	65.72%	101.16%	97.87%	137.27%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Equity
Net Worth	137,219	127,267	121,243	114,293	112,031	109,863	101,632	5.12%
YoY %	7.82%	4.97%	6.08%	2.02%	1.97%	8.10%	-	-
Horiz. %	135.02%	125.22%	119.30%	112.46%	110.23%	108.10%	100.00%	-
NOSH	130,635	130,610	48,993	48,973	49,016	48,989	49,010	17.74%
YoY %	0.02%	166.59%	0.04%	-0.09%	0.06%	-0.04%	-	-
Horiz. %	266.55%	266.50%	99.97%	99.92%	100.01%	99.96%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Ratio Analysis
NP Margin	9.53%	7.50%	7.93%	4.97%	4.75%	4.27%	5.87%	-
YoY %	27.07%	-5.42%	59.56%	4.63%	11.24%	-27.26%	-	-
Horiz. %	162.35%	127.77%	135.09%	84.67%	80.92%	72.74%	100.00%	-
ROE	9.14%	6.38%	6.46%	3.34%	2.94%	2.56%	3.80%	-
YoY %	43.26%	-1.24%	93.41%	13.61%	14.84%	-32.63%	-	-
Horiz. %	240.53%	167.89%	170.00%	87.89%	77.37%	67.37%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Per Share
RPS	100.77	82.88	201.55	156.77	141.26	134.52	134.15	-4.65%
YoY %	21.59%	-58.88%	28.56%	10.98%	5.01%	0.28%	-	-
Horiz. %	75.12%	61.78%	150.24%	116.86%	105.30%	100.28%	100.00%	-
EPS	9.60	6.22	15.99	7.79	6.71	5.74	7.88	3.34%
YoY %	54.34%	-61.10%	105.26%	16.10%	16.90%	-27.16%	-	-
Horiz. %	121.83%	78.93%	202.92%	98.86%	85.15%	72.84%	100.00%	-
DPS	2.50	2.00	4.00	3.00	2.50	3.00	3.00	-2.99%
YoY %	25.00%	-50.00%	33.33%	20.00%	-16.67%	0.00%	-	-
Horiz. %	83.33%	66.67%	133.33%	100.00%	83.33%	100.00%	100.00%	-
NAPS	1.0504	0.9744	2.4747	2.3338	2.2856	2.2426	2.0737	-10.71%
YoY %	7.80%	-60.63%	6.04%	2.11%	1.92%	8.14%	-	-
Horiz. %	50.65%	46.99%	119.34%	112.54%	110.22%	108.14%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Adjusted Per Share Value based on latest NOSH - 49,047
RPS	41.29	33.96	30.97	24.08	21.72	20.67	20.62	12.26%
YoY %	21.58%	9.65%	28.61%	10.87%	5.08%	0.24%	-	-
Horiz. %	200.24%	164.69%	150.19%	116.78%	105.33%	100.24%	100.00%	-
EPS	3.93	2.55	2.46	1.20	1.03	0.88	1.21	21.68%
YoY %	54.12%	3.66%	105.00%	16.50%	17.05%	-27.27%	-	-
Horiz. %	324.79%	210.74%	203.31%	99.17%	85.12%	72.73%	100.00%	-
DPS	1.02	0.82	0.61	0.46	0.38	0.46	0.46	14.18%
YoY %	24.39%	34.43%	32.61%	21.05%	-17.39%	0.00%	-	-
Horiz. %	221.74%	178.26%	132.61%	100.00%	82.61%	100.00%	100.00%	-
NAPS	0.4304	0.3992	0.3803	0.3585	0.3514	0.3446	0.3188	5.12%
YoY %	7.82%	4.97%	6.08%	2.02%	1.97%	8.09%	-	-
Horiz. %	135.01%	125.22%	119.29%	112.45%	110.23%	108.09%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/10	29/05/09	30/05/08	31/05/07	31/05/06	31/05/05	31/05/04	-
Price	0.74	0.48	0.52	0.48	0.42	0.49	0.61	-
P/RPS	0.73	0.58	0.26	0.31	0.30	0.36	0.45	8.39%
YoY %	25.86%	123.08%	-16.13%	3.33%	-16.67%	-20.00%	-	-
Horiz. %	162.22%	128.89%	57.78%	68.89%	66.67%	80.00%	100.00%	-
P/EPS	7.71	7.72	3.25	6.16	6.26	8.54	7.74	-0.06%
YoY %	-0.13%	137.54%	-47.24%	-1.60%	-26.70%	10.34%	-	-
Horiz. %	99.61%	99.74%	41.99%	79.59%	80.88%	110.34%	100.00%	-
EY	12.97	12.96	30.75	16.23	15.98	11.71	12.92	0.06%
YoY %	0.08%	-57.85%	89.46%	1.56%	36.46%	-9.37%	-	-
Horiz. %	100.39%	100.31%	238.00%	125.62%	123.68%	90.63%	100.00%	-
DY	3.38	4.17	7.69	6.25	5.95	6.12	4.92	-6.06%
YoY %	-18.94%	-45.77%	23.04%	5.04%	-2.78%	24.39%	-	-
Horiz. %	68.70%	84.76%	156.30%	127.03%	120.93%	124.39%	100.00%	-
P/NAPS	0.70	0.49	0.21	0.21	0.18	0.22	0.29	15.81%
YoY %	42.86%	133.33%	0.00%	16.67%	-18.18%	-24.14%	-	-
Horiz. %	241.38%	168.97%	72.41%	72.41%	62.07%	75.86%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Price Multiplier on Announcement Date
Date	26/07/10	28/07/09	29/07/08	26/07/07	27/07/06	28/07/05	29/07/04	-
Price	0.86	0.56	0.68	0.45	0.44	0.52	0.64	-
P/RPS	0.85	0.68	0.34	0.29	0.31	0.39	0.48	9.98%
YoY %	25.00%	100.00%	17.24%	-6.45%	-20.51%	-18.75%	-	-
Horiz. %	177.08%	141.67%	70.83%	60.42%	64.58%	81.25%	100.00%	-
P/EPS	8.96	9.00	4.25	5.78	6.56	9.06	8.12	1.65%
YoY %	-0.44%	111.76%	-26.47%	-11.89%	-27.59%	11.58%	-	-
Horiz. %	110.34%	110.84%	52.34%	71.18%	80.79%	111.58%	100.00%	-
EY	11.16	11.11	23.51	17.31	15.25	11.04	12.31	-1.62%
YoY %	0.45%	-52.74%	35.82%	13.51%	38.13%	-10.32%	-	-
Horiz. %	90.66%	90.25%	190.98%	140.62%	123.88%	89.68%	100.00%	-
DY	2.91	3.57	5.88	6.67	5.68	5.77	4.69	-7.64%
YoY %	-18.49%	-39.29%	-11.84%	17.43%	-1.56%	23.03%	-	-
Horiz. %	62.05%	76.12%	125.37%	142.22%	121.11%	123.03%	100.00%	-
P/NAPS	0.82	0.57	0.27	0.19	0.19	0.23	0.31	17.59%
YoY %	43.86%	111.11%	42.11%	0.00%	-17.39%	-25.81%	-	-
Horiz. %	264.52%	183.87%	87.10%	61.29%	61.29%	74.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos