[SPRITZER] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 79.19%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
Revenue 235,822 287,356 262,186 234,404 0 202,582 181,935 4.74%
PBT 29,395 33,144 29,628 26,231 0 26,299 20,960 6.23%
Tax -8,175 -8,405 -8,795 -8,056 0 -5,406 -5,433 7.58%
NP 21,220 24,739 20,833 18,175 0 20,893 15,527 5.74%
-
NP to SH 21,220 24,739 20,833 18,175 0 20,893 15,527 5.74%
-
Tax Rate 27.81% 25.36% 29.68% 30.71% - 20.56% 25.92% -
Total Cost 214,602 262,617 241,353 216,229 0 181,689 166,408 4.65%
-
Net Worth 429,092 406,604 385,818 304,281 0 232,411 200,148 14.61%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
Net Worth 429,092 406,604 385,818 304,281 0 232,411 200,148 14.61%
NOSH 209,992 209,992 209,992 181,931 161,598 145,393 137,285 7.89%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
NP Margin 9.00% 8.61% 7.95% 7.75% 0.00% 10.31% 8.53% -
ROE 4.95% 6.08% 5.40% 5.97% 0.00% 8.99% 7.76% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
RPS 112.31 136.86 124.87 128.84 0.00 139.33 132.52 -2.91%
EPS 10.11 11.78 9.92 9.99 0.00 14.37 11.31 -1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0436 1.9365 1.8375 1.6725 0.00 1.5985 1.4579 6.22%
Adjusted Per Share Value based on latest NOSH - 182,545
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
RPS 73.97 90.13 82.24 73.53 0.00 63.54 57.07 4.74%
EPS 6.66 7.76 6.53 5.70 0.00 6.55 4.87 5.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3459 1.2754 1.2102 0.9544 0.00 0.729 0.6278 14.61%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 29/02/16 27/02/15 -
Price 1.89 2.30 2.28 2.15 2.44 2.41 2.13 -
P/RPS 1.68 1.68 1.83 1.67 0.00 1.73 1.61 0.76%
P/EPS 18.70 19.52 22.98 21.52 0.00 16.77 18.83 -0.12%
EY 5.35 5.12 4.35 4.65 0.00 5.96 5.31 0.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.19 1.24 1.29 0.00 1.51 1.46 -7.92%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
Date 25/11/20 27/11/19 21/11/18 28/11/17 - 28/04/16 28/04/15 -
Price 1.85 2.19 2.16 2.32 0.00 2.58 2.05 -
P/RPS 1.65 1.60 1.73 1.80 0.00 1.85 1.55 1.12%
P/EPS 18.31 18.59 21.77 23.22 0.00 17.95 18.13 0.17%
EY 5.46 5.38 4.59 4.31 0.00 5.57 5.52 -0.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.13 1.18 1.39 0.00 1.61 1.41 -7.53%

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