[SPRITZER] YoY Quarter Result on 30-Sep-2020 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 416.2%
YoY- 13.65%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 132,558 119,588 79,329 88,600 97,467 95,997 83,237 8.06%
PBT 22,845 12,515 6,195 14,614 12,467 10,752 11,513 12.09%
Tax -5,880 -1,088 -207 -4,197 -3,301 -3,381 -3,481 9.12%
NP 16,965 11,427 5,988 10,417 9,166 7,371 8,032 13.26%
-
NP to SH 16,965 11,427 5,988 10,417 9,166 7,371 8,032 13.26%
-
Tax Rate 25.74% 8.69% 3.34% 28.72% 26.48% 31.45% 30.24% -
Total Cost 115,593 108,161 73,341 78,183 88,301 88,626 75,205 7.42%
-
Net Worth 517,650 483,818 453,847 429,092 406,604 385,818 305,307 9.19%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 517,650 483,818 453,847 429,092 406,604 385,818 305,307 9.19%
NOSH 319,314 209,992 209,992 209,992 209,992 209,992 182,545 9.76%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 12.80% 9.56% 7.55% 11.76% 9.40% 7.68% 9.65% -
ROE 3.28% 2.36% 1.32% 2.43% 2.25% 1.91% 2.63% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 41.56 57.02 37.78 42.20 46.42 45.72 45.60 -1.53%
EPS 5.32 5.45 2.85 4.96 4.37 3.51 4.40 3.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6231 2.3068 2.1615 2.0436 1.9365 1.8375 1.6725 -0.49%
Adjusted Per Share Value based on latest NOSH - 209,992
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 41.58 37.51 24.88 27.79 30.57 30.11 26.11 8.05%
EPS 5.32 3.58 1.88 3.27 2.88 2.31 2.52 13.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6237 1.5176 1.4236 1.3459 1.2754 1.2102 0.9577 9.19%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.58 1.97 2.03 1.89 2.30 2.28 2.15 -
P/RPS 3.80 3.46 5.37 4.48 4.95 4.99 4.72 -3.54%
P/EPS 29.70 36.16 71.18 38.10 52.69 64.95 48.86 -7.95%
EY 3.37 2.77 1.40 2.62 1.90 1.54 2.05 8.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.85 0.94 0.92 1.19 1.24 1.29 -4.63%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 25/11/22 26/11/21 25/11/20 27/11/19 21/11/18 28/11/17 -
Price 1.69 2.03 2.05 1.85 2.19 2.16 2.32 -
P/RPS 4.07 3.56 5.43 4.38 4.72 4.72 5.09 -3.65%
P/EPS 31.77 37.26 71.88 37.29 50.17 61.53 52.73 -8.09%
EY 3.15 2.68 1.39 2.68 1.99 1.63 1.90 8.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.88 0.95 0.91 1.13 1.18 1.39 -4.71%

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