[SPRITZER] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
Revenue 287,356 262,186 234,404 0 202,582 181,935 170,494 9.79%
PBT 33,144 29,628 26,231 0 26,299 20,960 18,829 10.64%
Tax -8,405 -8,795 -8,056 0 -5,406 -5,433 -4,097 13.71%
NP 24,739 20,833 18,175 0 20,893 15,527 14,732 9.71%
-
NP to SH 24,739 20,833 18,175 0 20,893 15,527 14,732 9.71%
-
Tax Rate 25.36% 29.68% 30.71% - 20.56% 25.92% 21.76% -
Total Cost 262,617 241,353 216,229 0 181,689 166,408 155,762 9.79%
-
Net Worth 406,604 385,818 304,281 0 232,411 200,148 176,850 16.06%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
Net Worth 406,604 385,818 304,281 0 232,411 200,148 176,850 16.06%
NOSH 209,992 209,992 181,931 161,598 145,393 137,285 132,482 8.59%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
NP Margin 8.61% 7.95% 7.75% 0.00% 10.31% 8.53% 8.64% -
ROE 6.08% 5.40% 5.97% 0.00% 8.99% 7.76% 8.33% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
RPS 136.86 124.87 128.84 0.00 139.33 132.52 128.69 1.10%
EPS 11.78 9.92 9.99 0.00 14.37 11.31 11.12 1.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9365 1.8375 1.6725 0.00 1.5985 1.4579 1.3349 6.88%
Adjusted Per Share Value based on latest NOSH - 161,598
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
RPS 90.13 82.24 73.53 0.00 63.54 57.07 53.48 9.78%
EPS 7.76 6.53 5.70 0.00 6.55 4.87 4.62 9.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2754 1.2102 0.9544 0.00 0.729 0.6278 0.5547 16.06%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 29/02/16 27/02/15 28/02/14 -
Price 2.30 2.28 2.15 2.44 2.41 2.13 1.73 -
P/RPS 1.68 1.83 1.67 0.00 1.73 1.61 1.34 4.12%
P/EPS 19.52 22.98 21.52 0.00 16.77 18.83 15.56 4.14%
EY 5.12 4.35 4.65 0.00 5.96 5.31 6.43 -3.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.24 1.29 0.00 1.51 1.46 1.30 -1.56%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
Date 27/11/19 21/11/18 28/11/17 - 28/04/16 28/04/15 29/04/14 -
Price 2.19 2.16 2.32 0.00 2.58 2.05 1.92 -
P/RPS 1.60 1.73 1.80 0.00 1.85 1.55 1.49 1.28%
P/EPS 18.59 21.77 23.22 0.00 17.95 18.13 17.27 1.32%
EY 5.38 4.59 4.31 0.00 5.57 5.52 5.79 -1.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.18 1.39 0.00 1.61 1.41 1.44 -4.24%

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