[SPRITZER] YoY Cumulative Quarter Result on 28-Feb-2013 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 60.43%
YoY- 55.04%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 202,582 181,935 170,494 151,441 131,525 104,726 93,275 13.78%
PBT 26,299 20,960 18,829 16,230 10,852 9,157 10,509 16.50%
Tax -5,406 -5,433 -4,097 -2,943 -2,282 -1,316 -1,093 30.49%
NP 20,893 15,527 14,732 13,287 8,570 7,841 9,416 14.19%
-
NP to SH 20,893 15,527 14,732 13,287 8,570 7,841 9,416 14.19%
-
Tax Rate 20.56% 25.92% 21.76% 18.13% 21.03% 14.37% 10.40% -
Total Cost 181,689 166,408 155,762 138,154 122,955 96,885 83,859 13.73%
-
Net Worth 232,411 200,148 176,850 159,548 147,166 141,843 134,057 9.59%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 232,411 200,148 176,850 159,548 147,166 141,843 134,057 9.59%
NOSH 145,393 137,285 132,482 130,777 130,640 130,683 130,596 1.80%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 10.31% 8.53% 8.64% 8.77% 6.52% 7.49% 10.09% -
ROE 8.99% 7.76% 8.33% 8.33% 5.82% 5.53% 7.02% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 139.33 132.52 128.69 115.80 100.68 80.14 71.42 11.77%
EPS 14.37 11.31 11.12 10.16 6.56 6.00 7.21 12.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5985 1.4579 1.3349 1.22 1.1265 1.0854 1.0265 7.65%
Adjusted Per Share Value based on latest NOSH - 131,020
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 63.54 57.07 53.48 47.50 41.26 32.85 29.26 13.78%
EPS 6.55 4.87 4.62 4.17 2.69 2.46 2.95 14.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.729 0.6278 0.5547 0.5005 0.4616 0.4449 0.4205 9.59%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 2.41 2.13 1.73 1.03 0.82 0.90 0.55 -
P/RPS 1.73 1.61 1.34 0.89 0.81 1.12 0.77 14.42%
P/EPS 16.77 18.83 15.56 10.14 12.50 15.00 7.63 14.01%
EY 5.96 5.31 6.43 9.86 8.00 6.67 13.11 -12.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.46 1.30 0.84 0.73 0.83 0.54 18.67%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 28/04/16 28/04/15 29/04/14 23/04/13 30/04/12 25/04/11 20/04/10 -
Price 2.58 2.05 1.92 1.16 0.81 0.80 0.74 -
P/RPS 1.85 1.55 1.49 1.00 0.80 1.00 1.04 10.06%
P/EPS 17.95 18.13 17.27 11.42 12.35 13.33 10.26 9.76%
EY 5.57 5.52 5.79 8.76 8.10 7.50 9.74 -8.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.41 1.44 0.95 0.72 0.74 0.72 14.33%

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