[SPRITZER] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -9.08%
YoY- 1172.3%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 CAGR
Revenue 72,628 87,021 85,498 79,445 26,276 85,644 71,732 0.22%
PBT 5,249 8,155 4,228 9,041 1,358 10,779 11,003 -12.39%
Tax 9,191 -1,645 -836 -1,738 -784 -3,215 -3,723 -
NP 14,440 6,510 3,392 7,303 574 7,564 7,280 13.02%
-
NP to SH 14,440 6,510 3,392 7,303 574 7,564 7,280 13.02%
-
Tax Rate -175.10% 20.17% 19.77% 19.22% 57.73% 29.83% 33.84% -
Total Cost 58,188 80,511 82,106 72,142 25,702 78,080 64,452 -1.81%
-
Net Worth 444,000 415,276 389,198 331,461 287,968 244,729 212,080 14.12%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 CAGR
Div 9,448 9,448 7,348 10,167 6,278 8,238 6,959 5.62%
Div Payout % 65.43% 145.14% 216.65% 139.22% 1,093.75% 108.91% 95.60% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 CAGR
Net Worth 444,000 415,276 389,198 331,461 287,968 244,729 212,080 14.12%
NOSH 209,992 209,992 209,992 209,992 179,375 149,782 139,196 7.63%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 CAGR
NP Margin 19.88% 7.48% 3.97% 9.19% 2.18% 8.83% 10.15% -
ROE 3.25% 1.57% 0.87% 2.20% 0.20% 3.09% 3.43% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 CAGR
RPS 34.59 41.44 40.72 42.97 14.65 57.18 51.53 -6.88%
EPS 6.88 3.10 1.62 3.95 0.32 5.05 5.23 5.02%
DPS 4.50 4.50 3.50 5.50 3.50 5.50 5.00 -1.86%
NAPS 2.1146 1.9778 1.8536 1.793 1.6054 1.6339 1.5236 6.03%
Adjusted Per Share Value based on latest NOSH - 209,992
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 CAGR
RPS 22.74 27.25 26.78 24.88 8.23 26.82 22.46 0.22%
EPS 4.52 2.04 1.06 2.29 0.18 2.37 2.28 13.01%
DPS 2.96 2.96 2.30 3.18 1.97 2.58 2.18 5.62%
NAPS 1.3905 1.3005 1.2189 1.038 0.9018 0.7664 0.6642 14.12%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/05/16 29/05/15 -
Price 1.97 2.25 2.10 2.35 2.44 2.57 1.93 -
P/RPS 5.70 5.43 5.16 5.47 0.00 4.49 3.75 7.77%
P/EPS 28.65 72.57 129.99 59.49 0.00 50.89 36.90 -4.42%
EY 3.49 1.38 0.77 1.68 0.00 1.96 2.71 4.62%
DY 2.28 2.00 1.67 2.34 0.00 2.14 2.59 -2.25%
P/NAPS 0.93 1.14 1.13 1.31 1.52 1.57 1.27 -5.41%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/05/16 31/05/15 CAGR
Date 26/02/21 26/02/20 26/02/19 26/02/18 27/02/17 28/07/16 30/07/15 -
Price 1.87 2.20 2.18 2.34 2.34 2.40 1.75 -
P/RPS 5.41 5.31 5.35 5.45 0.00 4.20 3.40 8.66%
P/EPS 27.19 70.96 134.94 59.23 0.00 47.52 33.46 -3.64%
EY 3.68 1.41 0.74 1.69 0.00 2.10 2.99 3.78%
DY 2.41 2.05 1.61 2.35 0.00 2.29 2.86 -3.01%
P/NAPS 0.88 1.11 1.18 1.31 1.46 1.47 1.15 -4.67%

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