[SPRITZER] YoY Cumulative Quarter Result on 28-Feb-2010 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
20-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 51.53%
YoY- 53.61%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 151,441 131,525 104,726 93,275 80,093 72,195 55,056 18.35%
PBT 16,230 10,852 9,157 10,509 6,770 6,215 2,895 33.24%
Tax -2,943 -2,282 -1,316 -1,093 -640 -162 -625 29.43%
NP 13,287 8,570 7,841 9,416 6,130 6,053 2,270 34.20%
-
NP to SH 13,287 8,570 7,841 9,416 6,130 6,053 2,270 34.20%
-
Tax Rate 18.13% 21.03% 14.37% 10.40% 9.45% 2.61% 21.59% -
Total Cost 138,154 122,955 96,885 83,859 73,963 66,142 52,786 17.37%
-
Net Worth 159,548 147,166 141,843 134,057 125,383 118,870 112,877 5.93%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 159,548 147,166 141,843 134,057 125,383 118,870 112,877 5.93%
NOSH 130,777 130,640 130,683 130,596 130,703 48,972 49,028 17.74%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 8.77% 6.52% 7.49% 10.09% 7.65% 8.38% 4.12% -
ROE 8.33% 5.82% 5.53% 7.02% 4.89% 5.09% 2.01% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 115.80 100.68 80.14 71.42 61.28 147.42 112.29 0.51%
EPS 10.16 6.56 6.00 7.21 4.69 12.36 4.63 13.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.1265 1.0854 1.0265 0.9593 2.4273 2.3023 -10.03%
Adjusted Per Share Value based on latest NOSH - 130,734
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 47.50 41.26 32.85 29.26 25.12 22.65 17.27 18.34%
EPS 4.17 2.69 2.46 2.95 1.92 1.90 0.71 34.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5005 0.4616 0.4449 0.4205 0.3933 0.3729 0.3541 5.93%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.03 0.82 0.90 0.55 0.53 0.44 0.52 -
P/RPS 0.89 0.81 1.12 0.77 0.86 0.30 0.46 11.61%
P/EPS 10.14 12.50 15.00 7.63 11.30 3.56 11.23 -1.68%
EY 9.86 8.00 6.67 13.11 8.85 28.09 8.90 1.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.73 0.83 0.54 0.55 0.18 0.23 24.07%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 23/04/13 30/04/12 25/04/11 20/04/10 28/04/09 24/04/08 27/04/07 -
Price 1.16 0.81 0.80 0.74 0.46 0.55 0.46 -
P/RPS 1.00 0.80 1.00 1.04 0.75 0.37 0.41 16.00%
P/EPS 11.42 12.35 13.33 10.26 9.81 4.45 9.94 2.33%
EY 8.76 8.10 7.50 9.74 10.20 22.47 10.07 -2.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.72 0.74 0.72 0.48 0.23 0.20 29.62%

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