[SPRITZER] YoY Cumulative Quarter Result on 30-Nov-2011 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 213.98%
YoY- -13.91%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 120,223 110,842 94,319 86,307 70,639 60,785 52,299 14.87%
PBT 13,312 11,143 10,488 6,304 6,056 6,982 3,968 22.34%
Tax -3,179 -2,547 -2,206 -1,409 -370 -768 -264 51.36%
NP 10,133 8,596 8,282 4,895 5,686 6,214 3,704 18.25%
-
NP to SH 10,133 8,596 8,282 4,895 5,686 6,214 3,704 18.25%
-
Tax Rate 23.88% 22.86% 21.03% 22.35% 6.11% 11.00% 6.65% -
Total Cost 110,090 102,246 86,037 81,412 64,953 54,571 48,595 14.59%
-
Net Worth 200,339 170,701 158,063 146,719 142,476 133,418 124,956 8.18%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 200,339 170,701 158,063 146,719 142,476 133,418 124,956 8.18%
NOSH 137,303 132,449 130,630 130,533 130,712 130,546 48,994 18.72%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 8.43% 7.76% 8.78% 5.67% 8.05% 10.22% 7.08% -
ROE 5.06% 5.04% 5.24% 3.34% 3.99% 4.66% 2.96% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 87.56 83.69 72.20 66.12 54.04 46.56 106.74 -3.24%
EPS 7.38 6.49 6.34 3.75 4.35 4.76 7.56 -0.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4591 1.2888 1.21 1.124 1.09 1.022 2.5504 -8.88%
Adjusted Per Share Value based on latest NOSH - 130,823
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 37.65 34.71 29.54 27.03 22.12 19.04 16.38 14.87%
EPS 3.17 2.69 2.59 1.53 1.78 1.95 1.16 18.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6274 0.5346 0.495 0.4595 0.4462 0.4178 0.3913 8.18%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 2.06 1.82 0.88 0.78 0.76 0.56 0.54 -
P/RPS 2.35 2.17 1.22 1.18 1.41 1.20 0.51 28.98%
P/EPS 27.91 28.04 13.88 20.80 17.47 11.76 7.14 25.49%
EY 3.58 3.57 7.20 4.81 5.72 8.50 14.00 -20.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.41 0.73 0.69 0.70 0.55 0.21 37.33%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 29/01/15 24/01/14 31/01/13 30/01/12 27/01/11 28/01/10 22/01/09 -
Price 2.11 1.70 1.00 0.82 0.88 0.54 0.48 -
P/RPS 2.41 2.03 1.38 1.24 1.63 1.16 0.45 32.25%
P/EPS 28.59 26.19 15.77 21.87 20.23 11.34 6.35 28.48%
EY 3.50 3.82 6.34 4.57 4.94 8.81 15.75 -22.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.32 0.83 0.73 0.81 0.53 0.19 40.29%

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