[SPRITZER] YoY Cumulative Quarter Result on 31-May-2015 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-May-2015 [#4]
Profit Trend
QoQ- 46.89%
YoY- 5.75%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 313,849 185,943 288,226 253,667 238,750 201,935 178,208 10.65%
PBT 35,272 18,270 37,078 31,963 28,311 22,788 14,251 17.60%
Tax -9,794 -5,763 -8,621 -9,156 -6,745 -3,555 -3,665 19.22%
NP 25,478 12,507 28,457 22,807 21,566 19,233 10,586 17.01%
-
NP to SH 25,478 12,507 28,457 22,807 21,566 19,233 10,586 17.01%
-
Tax Rate 27.77% 31.54% 23.25% 28.65% 23.82% 15.60% 25.72% -
Total Cost 288,371 173,436 259,769 230,860 217,184 182,702 167,622 10.19%
-
Net Worth 331,461 266,649 238,807 209,455 184,616 166,275 150,295 15.20%
Dividend
31/12/17 31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div 10,167 5,813 8,038 6,873 5,302 5,237 3,920 18.59%
Div Payout % 39.91% 46.48% 28.25% 30.14% 24.59% 27.23% 37.04% -
Equity
31/12/17 31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 331,461 266,649 238,807 209,455 184,616 166,275 150,295 15.20%
NOSH 209,992 166,095 146,158 137,474 132,550 130,925 130,691 8.85%
Ratio Analysis
31/12/17 31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 8.12% 6.73% 9.87% 8.99% 9.03% 9.52% 5.94% -
ROE 7.69% 4.69% 11.92% 10.89% 11.68% 11.57% 7.04% -
Per Share
31/12/17 31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 169.77 111.95 197.20 184.52 180.12 154.24 136.36 3.99%
EPS 13.83 7.53 19.47 16.59 16.27 14.69 8.10 10.04%
DPS 5.50 3.50 5.50 5.00 4.00 4.00 3.00 11.45%
NAPS 1.793 1.6054 1.6339 1.5236 1.3928 1.27 1.15 8.27%
Adjusted Per Share Value based on latest NOSH - 139,196
31/12/17 31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 98.44 58.32 90.41 79.57 74.89 63.34 55.90 10.65%
EPS 7.99 3.92 8.93 7.15 6.76 6.03 3.32 17.01%
DPS 3.19 1.82 2.52 2.16 1.66 1.64 1.23 18.59%
NAPS 1.0397 0.8364 0.7491 0.657 0.5791 0.5216 0.4714 15.20%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 29/12/17 30/12/16 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 2.35 2.44 2.57 1.93 1.80 1.42 0.83 -
P/RPS 1.38 0.00 1.30 1.05 1.00 0.92 0.61 15.72%
P/EPS 17.05 0.00 13.20 11.63 11.06 9.67 10.25 9.53%
EY 5.86 0.00 7.58 8.60 9.04 10.35 9.76 -8.72%
DY 2.34 0.00 2.14 2.59 2.22 2.82 3.61 -7.46%
P/NAPS 1.31 1.52 1.57 1.27 1.29 1.12 0.72 11.30%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 26/02/18 27/02/17 28/07/16 30/07/15 24/07/14 29/07/13 26/07/12 -
Price 2.34 2.34 2.40 1.75 2.30 1.82 0.80 -
P/RPS 1.38 0.00 1.22 0.95 1.28 1.18 0.59 16.41%
P/EPS 16.98 0.00 12.33 10.55 14.14 12.39 9.88 10.17%
EY 5.89 0.00 8.11 9.48 7.07 8.07 10.13 -9.24%
DY 2.35 0.00 2.29 2.86 1.74 2.20 3.75 -8.02%
P/NAPS 1.31 1.46 1.47 1.15 1.65 1.43 0.70 11.86%

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