[SPRITZER] YoY Cumulative Quarter Result on 28-Feb-2011 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
25-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 37.9%
YoY- -16.73%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 170,494 151,441 131,525 104,726 93,275 80,093 72,195 15.39%
PBT 18,829 16,230 10,852 9,157 10,509 6,770 6,215 20.28%
Tax -4,097 -2,943 -2,282 -1,316 -1,093 -640 -162 71.28%
NP 14,732 13,287 8,570 7,841 9,416 6,130 6,053 15.97%
-
NP to SH 14,732 13,287 8,570 7,841 9,416 6,130 6,053 15.97%
-
Tax Rate 21.76% 18.13% 21.03% 14.37% 10.40% 9.45% 2.61% -
Total Cost 155,762 138,154 122,955 96,885 83,859 73,963 66,142 15.33%
-
Net Worth 176,850 159,548 147,166 141,843 134,057 125,383 118,870 6.84%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 176,850 159,548 147,166 141,843 134,057 125,383 118,870 6.84%
NOSH 132,482 130,777 130,640 130,683 130,596 130,703 48,972 18.03%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 8.64% 8.77% 6.52% 7.49% 10.09% 7.65% 8.38% -
ROE 8.33% 8.33% 5.82% 5.53% 7.02% 4.89% 5.09% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 128.69 115.80 100.68 80.14 71.42 61.28 147.42 -2.23%
EPS 11.12 10.16 6.56 6.00 7.21 4.69 12.36 -1.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3349 1.22 1.1265 1.0854 1.0265 0.9593 2.4273 -9.48%
Adjusted Per Share Value based on latest NOSH - 130,666
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 53.48 47.50 41.26 32.85 29.26 25.12 22.65 15.38%
EPS 4.62 4.17 2.69 2.46 2.95 1.92 1.90 15.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5547 0.5005 0.4616 0.4449 0.4205 0.3933 0.3729 6.83%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 1.73 1.03 0.82 0.90 0.55 0.53 0.44 -
P/RPS 1.34 0.89 0.81 1.12 0.77 0.86 0.30 28.31%
P/EPS 15.56 10.14 12.50 15.00 7.63 11.30 3.56 27.85%
EY 6.43 9.86 8.00 6.67 13.11 8.85 28.09 -21.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.84 0.73 0.83 0.54 0.55 0.18 39.01%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 29/04/14 23/04/13 30/04/12 25/04/11 20/04/10 28/04/09 24/04/08 -
Price 1.92 1.16 0.81 0.80 0.74 0.46 0.55 -
P/RPS 1.49 1.00 0.80 1.00 1.04 0.75 0.37 26.12%
P/EPS 17.27 11.42 12.35 13.33 10.26 9.81 4.45 25.34%
EY 5.79 8.76 8.10 7.50 9.74 10.20 22.47 -20.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.95 0.72 0.74 0.72 0.48 0.23 35.74%

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