[SPRITZER] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 50.25%
YoY- -32.03%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 490,675 433,300 331,026 308,450 374,377 347,684 313,849 7.72%
PBT 65,924 45,200 30,345 34,644 41,299 33,856 35,272 10.98%
Tax -16,438 -8,235 -6,106 1,016 -10,050 -9,631 -9,794 9.00%
NP 49,486 36,965 24,239 35,660 31,249 24,225 25,478 11.69%
-
NP to SH 49,486 36,965 24,239 35,660 31,249 24,225 25,478 11.69%
-
Tax Rate 24.93% 18.22% 20.12% -2.93% 24.33% 28.45% 27.77% -
Total Cost 441,189 396,335 306,787 272,790 343,128 323,459 288,371 7.34%
-
Net Worth 530,686 494,475 462,750 444,000 415,276 389,198 331,461 8.15%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 17,516 13,080 9,448 9,448 9,448 7,348 10,167 9.48%
Div Payout % 35.40% 35.39% 38.98% 26.50% 30.24% 30.34% 39.91% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 530,686 494,475 462,750 444,000 415,276 389,198 331,461 8.15%
NOSH 319,314 209,992 209,992 209,992 209,992 209,992 209,992 7.23%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 10.09% 8.53% 7.32% 11.56% 8.35% 6.97% 8.12% -
ROE 9.32% 7.48% 5.24% 8.03% 7.52% 6.22% 7.69% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 154.07 207.03 157.65 146.90 178.30 165.59 169.77 -1.60%
EPS 15.54 17.63 11.54 16.98 14.88 11.54 13.83 1.96%
DPS 5.50 6.25 4.50 4.50 4.50 3.50 5.50 0.00%
NAPS 1.6663 2.3626 2.2039 2.1146 1.9778 1.8536 1.793 -1.21%
Adjusted Per Share Value based on latest NOSH - 209,992
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 153.91 135.91 103.83 96.75 117.43 109.06 98.44 7.72%
EPS 15.52 11.59 7.60 11.19 9.80 7.60 7.99 11.69%
DPS 5.49 4.10 2.96 2.96 2.96 2.31 3.19 9.46%
NAPS 1.6646 1.551 1.4515 1.3927 1.3026 1.2208 1.0397 8.15%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.83 2.22 2.10 1.97 2.25 2.10 2.35 -
P/RPS 1.19 1.07 1.33 1.34 1.26 1.27 1.38 -2.43%
P/EPS 11.78 12.57 18.19 11.60 15.12 18.20 17.05 -5.97%
EY 8.49 7.96 5.50 8.62 6.61 5.49 5.86 6.37%
DY 3.01 2.82 2.14 2.28 2.00 1.67 2.34 4.28%
P/NAPS 1.10 0.94 0.95 0.93 1.14 1.13 1.31 -2.86%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 25/02/22 26/02/21 26/02/20 26/02/19 26/02/18 -
Price 2.13 2.31 2.03 1.87 2.20 2.18 2.34 -
P/RPS 1.38 1.12 1.29 1.27 1.23 1.32 1.38 0.00%
P/EPS 13.71 13.08 17.58 11.01 14.78 18.90 16.98 -3.50%
EY 7.29 7.65 5.69 9.08 6.76 5.29 5.89 3.61%
DY 2.58 2.71 2.22 2.41 2.05 1.61 2.35 1.56%
P/NAPS 1.28 0.98 0.92 0.88 1.11 1.18 1.31 -0.38%

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