[SPRITZER] YoY Annualized Quarter Result on 31-May-2012 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- -7.36%
YoY- 30.72%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 253,667 238,750 201,935 178,208 147,682 131,636 108,253 15.24%
PBT 31,963 28,311 22,788 14,251 10,166 14,314 8,666 24.28%
Tax -9,156 -6,745 -3,555 -3,665 -2,068 -1,773 -542 60.14%
NP 22,807 21,566 19,233 10,586 8,098 12,541 8,124 18.76%
-
NP to SH 22,807 21,566 19,233 10,586 8,098 12,541 8,124 18.76%
-
Tax Rate 28.65% 23.82% 15.60% 25.72% 20.34% 12.39% 6.25% -
Total Cost 230,860 217,184 182,702 167,622 139,584 119,095 100,129 14.93%
-
Net Worth 209,455 184,616 166,275 150,295 142,028 137,219 127,267 8.65%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 6,873 5,302 5,237 3,920 3,265 3,265 2,612 17.48%
Div Payout % 30.14% 24.59% 27.23% 37.04% 40.32% 26.04% 32.15% -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 209,455 184,616 166,275 150,295 142,028 137,219 127,267 8.65%
NOSH 137,474 132,550 130,925 130,691 130,612 130,635 130,610 0.85%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 8.99% 9.03% 9.52% 5.94% 5.48% 9.53% 7.50% -
ROE 10.89% 11.68% 11.57% 7.04% 5.70% 9.14% 6.38% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 184.52 180.12 154.24 136.36 113.07 100.77 82.88 14.26%
EPS 16.59 16.27 14.69 8.10 6.20 9.60 6.22 17.75%
DPS 5.00 4.00 4.00 3.00 2.50 2.50 2.00 16.49%
NAPS 1.5236 1.3928 1.27 1.15 1.0874 1.0504 0.9744 7.73%
Adjusted Per Share Value based on latest NOSH - 130,909
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 79.57 74.89 63.34 55.90 46.32 41.29 33.96 15.23%
EPS 7.15 6.76 6.03 3.32 2.54 3.93 2.55 18.73%
DPS 2.16 1.66 1.64 1.23 1.02 1.02 0.82 17.50%
NAPS 0.657 0.5791 0.5216 0.4714 0.4455 0.4304 0.3992 8.65%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 1.93 1.80 1.42 0.83 0.73 0.74 0.48 -
P/RPS 1.05 1.00 0.92 0.61 0.65 0.73 0.58 10.39%
P/EPS 11.63 11.06 9.67 10.25 11.77 7.71 7.72 7.06%
EY 8.60 9.04 10.35 9.76 8.49 12.97 12.96 -6.60%
DY 2.59 2.22 2.82 3.61 3.42 3.38 4.17 -7.62%
P/NAPS 1.27 1.29 1.12 0.72 0.67 0.70 0.49 17.19%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 30/07/15 24/07/14 29/07/13 26/07/12 28/07/11 26/07/10 28/07/09 -
Price 1.75 2.30 1.82 0.80 0.71 0.86 0.56 -
P/RPS 0.95 1.28 1.18 0.59 0.63 0.85 0.68 5.72%
P/EPS 10.55 14.14 12.39 9.88 11.45 8.96 9.00 2.68%
EY 9.48 7.07 8.07 10.13 8.73 11.16 11.11 -2.60%
DY 2.86 1.74 2.20 3.75 3.52 2.91 3.57 -3.62%
P/NAPS 1.15 1.65 1.43 0.70 0.65 0.82 0.57 12.40%

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