[SPRITZER] YoY Cumulative Quarter Result on 29-Feb-2016 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
29-Feb-2016 [#3]
Profit Trend
QoQ--%
YoY- 34.56%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 262,186 234,404 0 202,582 181,935 170,494 151,441 10.31%
PBT 29,628 26,231 0 26,299 20,960 18,829 16,230 11.36%
Tax -8,795 -8,056 0 -5,406 -5,433 -4,097 -2,943 21.63%
NP 20,833 18,175 0 20,893 15,527 14,732 13,287 8.37%
-
NP to SH 20,833 18,175 0 20,893 15,527 14,732 13,287 8.37%
-
Tax Rate 29.68% 30.71% - 20.56% 25.92% 21.76% 18.13% -
Total Cost 241,353 216,229 0 181,689 166,408 155,762 138,154 10.49%
-
Net Worth 385,818 304,281 0 232,411 200,148 176,850 159,548 17.11%
Dividend
30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 385,818 304,281 0 232,411 200,148 176,850 159,548 17.11%
NOSH 209,992 181,931 161,598 145,393 137,285 132,482 130,777 8.84%
Ratio Analysis
30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin 7.95% 7.75% 0.00% 10.31% 8.53% 8.64% 8.77% -
ROE 5.40% 5.97% 0.00% 8.99% 7.76% 8.33% 8.33% -
Per Share
30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 124.87 128.84 0.00 139.33 132.52 128.69 115.80 1.35%
EPS 9.92 9.99 0.00 14.37 11.31 11.12 10.16 -0.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8375 1.6725 0.00 1.5985 1.4579 1.3349 1.22 7.60%
Adjusted Per Share Value based on latest NOSH - 147,030
30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 82.24 73.53 0.00 63.54 57.07 53.48 47.50 10.31%
EPS 6.53 5.70 0.00 6.55 4.87 4.62 4.17 8.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2102 0.9544 0.00 0.729 0.6278 0.5547 0.5005 17.11%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 28/09/18 29/09/17 30/09/16 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 2.28 2.15 2.44 2.41 2.13 1.73 1.03 -
P/RPS 1.83 1.67 0.00 1.73 1.61 1.34 0.89 13.76%
P/EPS 22.98 21.52 0.00 16.77 18.83 15.56 10.14 15.76%
EY 4.35 4.65 0.00 5.96 5.31 6.43 9.86 -13.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.29 0.00 1.51 1.46 1.30 0.84 7.21%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 21/11/18 28/11/17 - 28/04/16 28/04/15 29/04/14 23/04/13 -
Price 2.16 2.32 0.00 2.58 2.05 1.92 1.16 -
P/RPS 1.73 1.80 0.00 1.85 1.55 1.49 1.00 10.30%
P/EPS 21.77 23.22 0.00 17.95 18.13 17.27 11.42 12.23%
EY 4.59 4.31 0.00 5.57 5.52 5.79 8.76 -10.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.39 0.00 1.61 1.41 1.44 0.95 3.95%

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