[SPRITZER] YoY Cumulative Quarter Result on 29-Feb-2012 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 75.08%
YoY- 9.3%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 181,935 170,494 151,441 131,525 104,726 93,275 80,093 14.64%
PBT 20,960 18,829 16,230 10,852 9,157 10,509 6,770 20.71%
Tax -5,433 -4,097 -2,943 -2,282 -1,316 -1,093 -640 42.80%
NP 15,527 14,732 13,287 8,570 7,841 9,416 6,130 16.74%
-
NP to SH 15,527 14,732 13,287 8,570 7,841 9,416 6,130 16.74%
-
Tax Rate 25.92% 21.76% 18.13% 21.03% 14.37% 10.40% 9.45% -
Total Cost 166,408 155,762 138,154 122,955 96,885 83,859 73,963 14.46%
-
Net Worth 200,148 176,850 159,548 147,166 141,843 134,057 125,383 8.10%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 200,148 176,850 159,548 147,166 141,843 134,057 125,383 8.10%
NOSH 137,285 132,482 130,777 130,640 130,683 130,596 130,703 0.82%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 8.53% 8.64% 8.77% 6.52% 7.49% 10.09% 7.65% -
ROE 7.76% 8.33% 8.33% 5.82% 5.53% 7.02% 4.89% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 132.52 128.69 115.80 100.68 80.14 71.42 61.28 13.71%
EPS 11.31 11.12 10.16 6.56 6.00 7.21 4.69 15.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4579 1.3349 1.22 1.1265 1.0854 1.0265 0.9593 7.22%
Adjusted Per Share Value based on latest NOSH - 130,782
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 57.07 53.48 47.50 41.26 32.85 29.26 25.12 14.64%
EPS 4.87 4.62 4.17 2.69 2.46 2.95 1.92 16.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6278 0.5547 0.5005 0.4616 0.4449 0.4205 0.3933 8.10%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 2.13 1.73 1.03 0.82 0.90 0.55 0.53 -
P/RPS 1.61 1.34 0.89 0.81 1.12 0.77 0.86 11.01%
P/EPS 18.83 15.56 10.14 12.50 15.00 7.63 11.30 8.87%
EY 5.31 6.43 9.86 8.00 6.67 13.11 8.85 -8.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.30 0.84 0.73 0.83 0.54 0.55 17.66%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 28/04/15 29/04/14 23/04/13 30/04/12 25/04/11 20/04/10 28/04/09 -
Price 2.05 1.92 1.16 0.81 0.80 0.74 0.46 -
P/RPS 1.55 1.49 1.00 0.80 1.00 1.04 0.75 12.85%
P/EPS 18.13 17.27 11.42 12.35 13.33 10.26 9.81 10.77%
EY 5.52 5.79 8.76 8.10 7.50 9.74 10.20 -9.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.44 0.95 0.72 0.74 0.72 0.48 19.66%

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