[SPRITZER] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 54.75%
YoY- 14.62%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 CAGR
Revenue 230,413 235,822 287,356 262,186 234,404 0 202,582 2.32%
PBT 19,583 29,395 33,144 29,628 26,231 0 26,299 -5.13%
Tax -3,451 -8,175 -8,405 -8,795 -8,056 0 -5,406 -7.71%
NP 16,132 21,220 24,739 20,833 18,175 0 20,893 -4.52%
-
NP to SH 16,132 21,220 24,739 20,833 18,175 0 20,893 -4.52%
-
Tax Rate 17.62% 27.81% 25.36% 29.68% 30.71% - 20.56% -
Total Cost 214,281 214,602 262,617 241,353 216,229 0 181,689 2.99%
-
Net Worth 453,847 429,092 406,604 385,818 304,281 0 232,411 12.72%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 CAGR
Net Worth 453,847 429,092 406,604 385,818 304,281 0 232,411 12.72%
NOSH 209,992 209,992 209,992 209,992 181,931 161,598 145,393 6.79%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 CAGR
NP Margin 7.00% 9.00% 8.61% 7.95% 7.75% 0.00% 10.31% -
ROE 3.55% 4.95% 6.08% 5.40% 5.97% 0.00% 8.99% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 CAGR
RPS 109.74 112.31 136.86 124.87 128.84 0.00 139.33 -4.18%
EPS 7.68 10.11 11.78 9.92 9.99 0.00 14.37 -10.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1615 2.0436 1.9365 1.8375 1.6725 0.00 1.5985 5.54%
Adjusted Per Share Value based on latest NOSH - 209,992
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 CAGR
RPS 72.27 73.97 90.13 82.24 73.53 0.00 63.54 2.33%
EPS 5.06 6.66 7.76 6.53 5.70 0.00 6.55 -4.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4236 1.3459 1.2754 1.2102 0.9544 0.00 0.729 12.72%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 29/02/16 -
Price 2.03 1.89 2.30 2.28 2.15 2.44 2.41 -
P/RPS 1.85 1.68 1.68 1.83 1.67 0.00 1.73 1.20%
P/EPS 26.42 18.70 19.52 22.98 21.52 0.00 16.77 8.47%
EY 3.78 5.35 5.12 4.35 4.65 0.00 5.96 -7.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.92 1.19 1.24 1.29 0.00 1.51 -8.13%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 CAGR
Date 26/11/21 25/11/20 27/11/19 21/11/18 28/11/17 - 28/04/16 -
Price 2.05 1.85 2.19 2.16 2.32 0.00 2.58 -
P/RPS 1.87 1.65 1.60 1.73 1.80 0.00 1.85 0.19%
P/EPS 26.68 18.31 18.59 21.77 23.22 0.00 17.95 7.34%
EY 3.75 5.46 5.38 4.59 4.31 0.00 5.57 -6.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.91 1.13 1.18 1.39 0.00 1.61 -9.00%

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