[SPRITZER] YoY Quarter Result on 30-Nov-2014 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- -48.01%
YoY- 2.94%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 83,642 78,543 0 57,845 55,181 46,663 45,073 9.84%
PBT 9,400 7,626 0 4,555 4,588 6,404 4,241 12.84%
Tax -2,721 -2,497 0 -1,089 -1,221 -1,274 -905 18.19%
NP 6,679 5,129 0 3,466 3,367 5,130 3,336 11.11%
-
NP to SH 6,679 5,129 0 3,466 3,367 5,130 3,336 11.11%
-
Tax Rate 28.95% 32.74% - 23.91% 26.61% 19.89% 21.34% -
Total Cost 76,963 73,414 0 54,379 51,814 41,533 41,737 9.73%
-
Net Worth 378,406 297,226 0 200,684 170,842 157,946 147,045 15.43%
Dividend
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 378,406 297,226 0 200,684 170,842 157,946 147,045 15.43%
NOSH 209,992 182,526 149,782 137,539 132,559 130,534 130,823 7.44%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 7.99% 6.53% 0.00% 5.99% 6.10% 10.99% 7.40% -
ROE 1.77% 1.73% 0.00% 1.73% 1.97% 3.25% 2.27% -
Per Share
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 39.84 43.03 0.00 42.06 41.63 35.75 34.45 2.23%
EPS 3.18 2.81 0.00 2.52 2.54 3.93 2.55 3.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8022 1.6284 0.00 1.4591 1.2888 1.21 1.124 7.43%
Adjusted Per Share Value based on latest NOSH - 137,539
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 26.24 24.64 0.00 18.14 17.31 14.64 14.14 9.84%
EPS 2.09 1.61 0.00 1.09 1.06 1.61 1.05 11.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1869 0.9323 0.00 0.6295 0.5359 0.4954 0.4612 15.43%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 29/06/18 30/06/17 30/06/16 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 2.31 2.45 2.37 2.06 1.82 0.88 0.78 -
P/RPS 5.80 5.69 0.00 4.90 4.37 2.46 2.26 15.38%
P/EPS 72.62 87.19 0.00 81.75 71.65 22.39 30.59 14.02%
EY 1.38 1.15 0.00 1.22 1.40 4.47 3.27 -12.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.50 0.00 1.41 1.41 0.73 0.69 9.83%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 28/08/18 23/08/17 - 29/01/15 24/01/14 31/01/13 30/01/12 -
Price 2.33 2.23 0.00 2.11 1.70 1.00 0.82 -
P/RPS 5.85 5.18 0.00 5.02 4.08 2.80 2.38 14.63%
P/EPS 73.25 79.36 0.00 83.73 66.93 25.45 32.16 13.31%
EY 1.37 1.26 0.00 1.19 1.49 3.93 3.11 -11.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.37 0.00 1.45 1.32 0.83 0.73 9.02%

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