[SPRITZER] YoY Cumulative Quarter Result on 30-Nov-2013 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 64.39%
YoY- 3.79%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 151,167 0 120,223 110,842 94,319 86,307 70,639 12.24%
PBT 14,718 0 13,312 11,143 10,488 6,304 6,056 14.43%
Tax -4,575 0 -3,179 -2,547 -2,206 -1,409 -370 46.49%
NP 10,143 0 10,133 8,596 8,282 4,895 5,686 9.18%
-
NP to SH 10,143 0 10,133 8,596 8,282 4,895 5,686 9.18%
-
Tax Rate 31.08% - 23.88% 22.86% 21.03% 22.35% 6.11% -
Total Cost 141,024 0 110,090 102,246 86,037 81,412 64,953 12.49%
-
Net Worth 296,532 0 200,339 170,701 158,063 146,719 142,476 11.77%
Dividend
30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 296,532 0 200,339 170,701 158,063 146,719 142,476 11.77%
NOSH 182,100 146,158 137,303 132,449 130,630 130,533 130,712 5.16%
Ratio Analysis
30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 6.71% 0.00% 8.43% 7.76% 8.78% 5.67% 8.05% -
ROE 3.42% 0.00% 5.06% 5.04% 5.24% 3.34% 3.99% -
Per Share
30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 83.01 0.00 87.56 83.69 72.20 66.12 54.04 6.73%
EPS 5.57 0.00 7.38 6.49 6.34 3.75 4.35 3.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6284 0.00 1.4591 1.2888 1.21 1.124 1.09 6.28%
Adjusted Per Share Value based on latest NOSH - 132,559
30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 47.42 0.00 37.71 34.77 29.58 27.07 22.16 12.24%
EPS 3.18 0.00 3.18 2.70 2.60 1.54 1.78 9.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9301 0.00 0.6284 0.5354 0.4958 0.4602 0.4469 11.77%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/06/17 30/06/16 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 2.45 2.37 2.06 1.82 0.88 0.78 0.76 -
P/RPS 2.95 0.00 2.35 2.17 1.22 1.18 1.41 11.86%
P/EPS 43.99 0.00 27.91 28.04 13.88 20.80 17.47 15.05%
EY 2.27 0.00 3.58 3.57 7.20 4.81 5.72 -13.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.00 1.41 1.41 0.73 0.69 0.70 12.26%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 23/08/17 - 29/01/15 24/01/14 31/01/13 30/01/12 27/01/11 -
Price 2.23 0.00 2.11 1.70 1.00 0.82 0.88 -
P/RPS 2.69 0.00 2.41 2.03 1.38 1.24 1.63 7.90%
P/EPS 40.04 0.00 28.59 26.19 15.77 21.87 20.23 10.92%
EY 2.50 0.00 3.50 3.82 6.34 4.57 4.94 -9.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.00 1.45 1.32 0.83 0.73 0.81 8.30%

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