[SPRITZER] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 114.63%
YoY- 40.68%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 281,555 233,111 205,012 151,084 147,222 189,889 166,189 9.17%
PBT 39,966 25,761 19,162 13,388 14,781 20,677 18,876 13.30%
Tax -4,685 -6,453 -4,891 -3,244 -3,978 -5,104 -5,414 -2.37%
NP 35,281 19,308 14,271 10,144 10,803 15,573 13,462 17.40%
-
NP to SH 35,281 19,308 14,271 10,144 10,803 15,573 13,462 17.40%
-
Tax Rate 11.72% 25.05% 25.52% 24.23% 26.91% 24.68% 28.68% -
Total Cost 246,274 213,803 190,741 140,940 136,419 174,316 152,727 8.28%
-
Net Worth 546,229 493,679 470,542 447,045 427,517 397,387 378,406 6.30%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 546,229 493,679 470,542 447,045 427,517 397,387 378,406 6.30%
NOSH 319,314 319,314 209,992 209,992 209,992 209,992 209,992 7.22%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 12.53% 8.28% 6.96% 6.71% 7.34% 8.20% 8.10% -
ROE 6.46% 3.91% 3.03% 2.27% 2.53% 3.92% 3.56% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 88.18 74.02 97.65 71.96 70.12 90.44 79.15 1.81%
EPS 11.06 6.06 6.80 4.83 5.15 7.42 6.41 9.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7107 1.5676 2.2412 2.1291 2.0361 1.8926 1.8022 -0.86%
Adjusted Per Share Value based on latest NOSH - 209,992
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 88.31 73.12 64.31 47.39 46.18 59.56 52.13 9.17%
EPS 11.07 6.06 4.48 3.18 3.39 4.88 4.22 17.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7133 1.5485 1.4759 1.4022 1.341 1.2465 1.1869 6.30%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.66 1.50 1.91 2.09 2.05 2.26 2.31 -
P/RPS 3.02 2.03 1.96 2.90 2.92 2.50 2.92 0.56%
P/EPS 24.07 24.47 28.10 43.26 39.84 30.47 36.03 -6.49%
EY 4.15 4.09 3.56 2.31 2.51 3.28 2.78 6.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.96 0.85 0.98 1.01 1.19 1.28 3.23%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 29/08/23 29/08/22 25/08/21 26/08/20 27/08/19 28/08/18 -
Price 2.59 1.53 2.03 2.03 1.97 2.30 2.33 -
P/RPS 2.94 2.07 2.08 2.82 2.81 2.54 2.94 0.00%
P/EPS 23.44 24.96 29.86 42.02 38.29 31.01 36.34 -7.04%
EY 4.27 4.01 3.35 2.38 2.61 3.22 2.75 7.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.98 0.91 0.95 0.97 1.22 1.29 2.65%

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