[SPRITZER] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 98.47%
YoY- 32.72%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 CAGR
Revenue 151,084 147,222 189,889 166,189 151,167 0 120,223 3.53%
PBT 13,388 14,781 20,677 18,876 14,718 0 13,312 0.08%
Tax -3,244 -3,978 -5,104 -5,414 -4,575 0 -3,179 0.30%
NP 10,144 10,803 15,573 13,462 10,143 0 10,133 0.01%
-
NP to SH 10,144 10,803 15,573 13,462 10,143 0 10,133 0.01%
-
Tax Rate 24.23% 26.91% 24.68% 28.68% 31.08% - 23.88% -
Total Cost 140,940 136,419 174,316 152,727 141,024 0 110,090 3.82%
-
Net Worth 447,045 427,517 397,387 378,406 296,532 0 200,339 12.96%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 CAGR
Net Worth 447,045 427,517 397,387 378,406 296,532 0 200,339 12.96%
NOSH 209,992 209,992 209,992 209,992 182,100 146,158 137,303 6.66%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 CAGR
NP Margin 6.71% 7.34% 8.20% 8.10% 6.71% 0.00% 8.43% -
ROE 2.27% 2.53% 3.92% 3.56% 3.42% 0.00% 5.06% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 CAGR
RPS 71.96 70.12 90.44 79.15 83.01 0.00 87.56 -2.93%
EPS 4.83 5.15 7.42 6.41 5.57 0.00 7.38 -6.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1291 2.0361 1.8926 1.8022 1.6284 0.00 1.4591 5.90%
Adjusted Per Share Value based on latest NOSH - 209,992
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 CAGR
RPS 47.39 46.18 59.56 52.13 47.42 0.00 37.71 3.52%
EPS 3.18 3.39 4.88 4.22 3.18 0.00 3.18 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4022 1.341 1.2465 1.1869 0.9301 0.00 0.6284 12.95%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 28/11/14 -
Price 2.09 2.05 2.26 2.31 2.45 2.37 2.06 -
P/RPS 2.90 2.92 2.50 2.92 2.95 0.00 2.35 3.24%
P/EPS 43.26 39.84 30.47 36.03 43.99 0.00 27.91 6.88%
EY 2.31 2.51 3.28 2.78 2.27 0.00 3.58 -6.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.01 1.19 1.28 1.50 0.00 1.41 -5.37%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 CAGR
Date 25/08/21 26/08/20 27/08/19 28/08/18 23/08/17 - 29/01/15 -
Price 2.03 1.97 2.30 2.33 2.23 0.00 2.11 -
P/RPS 2.82 2.81 2.54 2.94 2.69 0.00 2.41 2.41%
P/EPS 42.02 38.29 31.01 36.34 40.04 0.00 28.59 6.02%
EY 2.38 2.61 3.22 2.75 2.50 0.00 3.50 -5.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.97 1.22 1.29 1.37 0.00 1.45 -6.21%

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