[SPRITZER] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
Revenue 97,467 95,997 83,237 0 70,303 61,712 59,652 9.18%
PBT 12,467 10,752 11,513 0 7,348 7,648 7,686 9.03%
Tax -3,301 -3,381 -3,481 0 -1,158 -2,254 -1,550 14.48%
NP 9,166 7,371 8,032 0 6,190 5,394 6,136 7.44%
-
NP to SH 9,166 7,371 8,032 0 6,190 5,394 6,136 7.44%
-
Tax Rate 26.48% 31.45% 30.24% - 15.76% 29.47% 20.17% -
Total Cost 88,301 88,626 75,205 0 64,113 56,318 53,516 9.37%
-
Net Worth 406,604 385,818 305,307 0 235,028 202,678 177,293 16.01%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
Net Worth 406,604 385,818 305,307 0 235,028 202,678 177,293 16.01%
NOSH 209,992 209,992 182,545 161,598 147,030 139,020 132,813 8.54%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
NP Margin 9.40% 7.68% 9.65% 0.00% 8.80% 8.74% 10.29% -
ROE 2.25% 1.91% 2.63% 0.00% 2.63% 2.66% 3.46% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
RPS 46.42 45.72 45.60 0.00 47.82 44.39 44.91 0.59%
EPS 4.37 3.51 4.40 0.00 4.21 3.88 4.62 -0.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9365 1.8375 1.6725 0.00 1.5985 1.4579 1.3349 6.88%
Adjusted Per Share Value based on latest NOSH - 161,598
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
RPS 30.57 30.11 26.11 0.00 22.05 19.36 18.71 9.18%
EPS 2.88 2.31 2.52 0.00 1.94 1.69 1.92 7.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2754 1.2102 0.9577 0.00 0.7372 0.6357 0.5561 16.01%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 29/02/16 27/02/15 28/02/14 -
Price 2.30 2.28 2.15 2.44 2.41 2.13 1.73 -
P/RPS 4.95 4.99 4.72 0.00 5.04 4.80 3.85 4.59%
P/EPS 52.69 64.95 48.86 0.00 57.24 54.90 37.45 6.29%
EY 1.90 1.54 2.05 0.00 1.75 1.82 2.67 -5.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.24 1.29 0.00 1.51 1.46 1.30 -1.56%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 CAGR
Date 27/11/19 21/11/18 28/11/17 - 28/04/16 28/04/15 29/04/14 -
Price 2.19 2.16 2.32 0.00 2.58 2.05 1.92 -
P/RPS 4.72 4.72 5.09 0.00 5.40 4.62 4.27 1.80%
P/EPS 50.17 61.53 52.73 0.00 61.28 52.84 41.56 3.42%
EY 1.99 1.63 1.90 0.00 1.63 1.89 2.41 -3.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.18 1.39 0.00 1.61 1.41 1.44 -4.24%

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