[SPRITZER] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -89.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 31/05/14 CAGR
Revenue 87,021 85,498 79,445 26,276 85,644 71,732 68,256 4.44%
PBT 8,155 4,228 9,041 1,358 10,779 11,003 9,482 -2.66%
Tax -1,645 -836 -1,738 -784 -3,215 -3,723 -2,648 -8.16%
NP 6,510 3,392 7,303 574 7,564 7,280 6,834 -0.86%
-
NP to SH 6,510 3,392 7,303 574 7,564 7,280 6,834 -0.86%
-
Tax Rate 20.17% 19.77% 19.22% 57.73% 29.83% 33.84% 27.93% -
Total Cost 80,511 82,106 72,142 25,702 78,080 64,452 61,422 4.96%
-
Net Worth 415,276 389,198 331,461 287,968 244,729 212,080 185,182 15.54%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 31/05/14 CAGR
Div 9,448 7,348 10,167 6,278 8,238 6,959 5,318 10.82%
Div Payout % 145.14% 216.65% 139.22% 1,093.75% 108.91% 95.60% 77.82% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 415,276 389,198 331,461 287,968 244,729 212,080 185,182 15.54%
NOSH 209,992 209,992 209,992 179,375 149,782 139,196 132,957 8.52%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 31/05/14 CAGR
NP Margin 7.48% 3.97% 9.19% 2.18% 8.83% 10.15% 10.01% -
ROE 1.57% 0.87% 2.20% 0.20% 3.09% 3.43% 3.69% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 31/05/14 CAGR
RPS 41.44 40.72 42.97 14.65 57.18 51.53 51.34 -3.76%
EPS 3.10 1.62 3.95 0.32 5.05 5.23 5.14 -8.64%
DPS 4.50 3.50 5.50 3.50 5.50 5.00 4.00 2.12%
NAPS 1.9778 1.8536 1.793 1.6054 1.6339 1.5236 1.3928 6.47%
Adjusted Per Share Value based on latest NOSH - 179,375
31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 31/05/14 CAGR
RPS 27.30 26.82 24.92 8.24 26.86 22.50 21.41 4.44%
EPS 2.04 1.06 2.29 0.18 2.37 2.28 2.14 -0.85%
DPS 2.96 2.31 3.19 1.97 2.58 2.18 1.67 10.78%
NAPS 1.3026 1.2208 1.0397 0.9033 0.7676 0.6652 0.5809 15.54%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 31/05/14 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/05/16 29/05/15 30/05/14 -
Price 2.25 2.10 2.35 2.44 2.57 1.93 1.80 -
P/RPS 5.43 5.16 5.47 0.00 4.49 3.75 3.51 8.11%
P/EPS 72.57 129.99 59.49 0.00 50.89 36.90 35.02 13.92%
EY 1.38 0.77 1.68 0.00 1.96 2.71 2.86 -12.22%
DY 2.00 1.67 2.34 0.00 2.14 2.59 2.22 -1.84%
P/NAPS 1.14 1.13 1.31 1.52 1.57 1.27 1.29 -2.18%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 31/05/14 CAGR
Date 26/02/20 26/02/19 26/02/18 27/02/17 28/07/16 30/07/15 24/07/14 -
Price 2.20 2.18 2.34 2.34 2.40 1.75 2.30 -
P/RPS 5.31 5.35 5.45 0.00 4.20 3.40 4.48 3.08%
P/EPS 70.96 134.94 59.23 0.00 47.52 33.46 44.75 8.59%
EY 1.41 0.74 1.69 0.00 2.10 2.99 2.23 -7.87%
DY 2.05 1.61 2.35 0.00 2.29 2.86 1.74 2.97%
P/NAPS 1.11 1.18 1.31 1.46 1.47 1.15 1.65 -6.84%

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