[SPRITZER] YoY Quarter Result on 30-Nov-2011 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 113.98%
YoY- 14.05%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 57,845 55,181 46,663 45,073 35,828 29,543 23,875 15.88%
PBT 4,555 4,588 6,404 4,241 2,778 3,423 1,572 19.39%
Tax -1,089 -1,221 -1,274 -905 147 -273 -247 28.03%
NP 3,466 3,367 5,130 3,336 2,925 3,150 1,325 17.37%
-
NP to SH 3,466 3,367 5,130 3,336 2,925 3,150 1,325 17.37%
-
Tax Rate 23.91% 26.61% 19.89% 21.34% -5.29% 7.98% 15.71% -
Total Cost 54,379 51,814 41,533 41,737 32,903 26,393 22,550 15.79%
-
Net Worth 200,684 170,842 157,946 147,045 142,332 133,580 125,158 8.18%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 200,684 170,842 157,946 147,045 142,332 133,580 125,158 8.18%
NOSH 137,539 132,559 130,534 130,823 130,580 130,705 49,074 18.73%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 5.99% 6.10% 10.99% 7.40% 8.16% 10.66% 5.55% -
ROE 1.73% 1.97% 3.25% 2.27% 2.06% 2.36% 1.06% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 42.06 41.63 35.75 34.45 27.44 22.60 48.65 -2.39%
EPS 2.52 2.54 3.93 2.55 2.24 2.41 2.70 -1.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4591 1.2888 1.21 1.124 1.09 1.022 2.5504 -8.88%
Adjusted Per Share Value based on latest NOSH - 130,823
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 18.14 17.31 14.64 14.14 11.24 9.27 7.49 15.87%
EPS 1.09 1.06 1.61 1.05 0.92 0.99 0.42 17.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6295 0.5359 0.4954 0.4612 0.4465 0.419 0.3926 8.18%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 2.06 1.82 0.88 0.78 0.76 0.56 0.54 -
P/RPS 4.90 4.37 2.46 2.26 2.77 2.48 1.11 28.06%
P/EPS 81.75 71.65 22.39 30.59 33.93 23.24 20.00 26.43%
EY 1.22 1.40 4.47 3.27 2.95 4.30 5.00 -20.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.41 0.73 0.69 0.70 0.55 0.21 37.33%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 29/01/15 24/01/14 31/01/13 30/01/12 27/01/11 28/01/10 22/01/09 -
Price 2.11 1.70 1.00 0.82 0.88 0.54 0.48 -
P/RPS 5.02 4.08 2.80 2.38 3.21 2.39 0.99 31.05%
P/EPS 83.73 66.93 25.45 32.16 39.29 22.41 17.78 29.45%
EY 1.19 1.49 3.93 3.11 2.55 4.46 5.63 -22.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.32 0.83 0.73 0.81 0.53 0.19 40.29%

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