[SPRITZER] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 56.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
Revenue 88,600 97,467 95,997 83,237 0 70,303 61,712 6.68%
PBT 14,614 12,467 10,752 11,513 0 7,348 7,648 12.27%
Tax -4,197 -3,301 -3,381 -3,481 0 -1,158 -2,254 11.75%
NP 10,417 9,166 7,371 8,032 0 6,190 5,394 12.49%
-
NP to SH 10,417 9,166 7,371 8,032 0 6,190 5,394 12.49%
-
Tax Rate 28.72% 26.48% 31.45% 30.24% - 15.76% 29.47% -
Total Cost 78,183 88,301 88,626 75,205 0 64,113 56,318 6.04%
-
Net Worth 429,092 406,604 385,818 305,307 0 235,028 202,678 14.35%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
Net Worth 429,092 406,604 385,818 305,307 0 235,028 202,678 14.35%
NOSH 209,992 209,992 209,992 182,545 161,598 147,030 139,020 7.65%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
NP Margin 11.76% 9.40% 7.68% 9.65% 0.00% 8.80% 8.74% -
ROE 2.43% 2.25% 1.91% 2.63% 0.00% 2.63% 2.66% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
RPS 42.20 46.42 45.72 45.60 0.00 47.82 44.39 -0.90%
EPS 4.96 4.37 3.51 4.40 0.00 4.21 3.88 4.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0436 1.9365 1.8375 1.6725 0.00 1.5985 1.4579 6.22%
Adjusted Per Share Value based on latest NOSH - 182,545
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
RPS 27.79 30.57 30.11 26.11 0.00 22.05 19.36 6.67%
EPS 3.27 2.88 2.31 2.52 0.00 1.94 1.69 12.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3459 1.2754 1.2102 0.9577 0.00 0.7372 0.6357 14.35%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 29/02/16 27/02/15 -
Price 1.89 2.30 2.28 2.15 2.44 2.41 2.13 -
P/RPS 4.48 4.95 4.99 4.72 0.00 5.04 4.80 -1.22%
P/EPS 38.10 52.69 64.95 48.86 0.00 57.24 54.90 -6.32%
EY 2.62 1.90 1.54 2.05 0.00 1.75 1.82 6.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.19 1.24 1.29 0.00 1.51 1.46 -7.92%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 29/02/16 28/02/15 CAGR
Date 25/11/20 27/11/19 21/11/18 28/11/17 - 28/04/16 28/04/15 -
Price 1.85 2.19 2.16 2.32 0.00 2.58 2.05 -
P/RPS 4.38 4.72 4.72 5.09 0.00 5.40 4.62 -0.94%
P/EPS 37.29 50.17 61.53 52.73 0.00 61.28 52.84 -6.04%
EY 2.68 1.99 1.63 1.90 0.00 1.63 1.89 6.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.13 1.18 1.39 0.00 1.61 1.41 -7.53%

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