[SPRITZER] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -28.98%
YoY- 91.92%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 108,700 100,613 72,628 87,021 85,498 79,445 26,276 26.68%
PBT 13,523 10,762 5,249 8,155 4,228 9,041 1,358 46.65%
Tax -2,256 -2,655 9,191 -1,645 -836 -1,738 -784 19.25%
NP 11,267 8,107 14,440 6,510 3,392 7,303 574 64.20%
-
NP to SH 11,267 8,107 14,440 6,510 3,392 7,303 574 64.20%
-
Tax Rate 16.68% 24.67% -175.10% 20.17% 19.77% 19.22% 57.73% -
Total Cost 97,433 92,506 58,188 80,511 82,106 72,142 25,702 24.85%
-
Net Worth 494,475 462,750 444,000 415,276 389,198 331,461 287,968 9.42%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 13,080 9,448 9,448 9,448 7,348 10,167 6,278 13.00%
Div Payout % 116.10% 116.55% 65.43% 145.14% 216.65% 139.22% 1,093.75% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 494,475 462,750 444,000 415,276 389,198 331,461 287,968 9.42%
NOSH 209,992 209,992 209,992 209,992 209,992 209,992 179,375 2.66%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 10.37% 8.06% 19.88% 7.48% 3.97% 9.19% 2.18% -
ROE 2.28% 1.75% 3.25% 1.57% 0.87% 2.20% 0.20% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 51.94 47.92 34.59 41.44 40.72 42.97 14.65 23.47%
EPS 5.38 3.86 6.88 3.10 1.62 3.95 0.32 60.02%
DPS 6.25 4.50 4.50 4.50 3.50 5.50 3.50 10.14%
NAPS 2.3626 2.2039 2.1146 1.9778 1.8536 1.793 1.6054 6.64%
Adjusted Per Share Value based on latest NOSH - 209,992
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 34.10 31.56 22.78 27.30 26.82 24.92 8.24 26.69%
EPS 3.53 2.54 4.53 2.04 1.06 2.29 0.18 64.17%
DPS 4.10 2.96 2.96 2.96 2.31 3.19 1.97 12.98%
NAPS 1.551 1.4515 1.3927 1.3026 1.2208 1.0397 0.9033 9.42%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.22 2.10 1.97 2.25 2.10 2.35 2.44 -
P/RPS 4.27 4.38 5.70 5.43 5.16 5.47 0.00 -
P/EPS 41.24 54.39 28.65 72.57 129.99 59.49 0.00 -
EY 2.42 1.84 3.49 1.38 0.77 1.68 0.00 -
DY 2.82 2.14 2.28 2.00 1.67 2.34 0.00 -
P/NAPS 0.94 0.95 0.93 1.14 1.13 1.31 1.52 -7.69%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 26/02/21 26/02/20 26/02/19 26/02/18 27/02/17 -
Price 2.31 2.03 1.87 2.20 2.18 2.34 2.34 -
P/RPS 4.45 4.24 5.41 5.31 5.35 5.45 0.00 -
P/EPS 42.91 52.58 27.19 70.96 134.94 59.23 0.00 -
EY 2.33 1.90 3.68 1.41 0.74 1.69 0.00 -
DY 2.71 2.22 2.41 2.05 1.61 2.35 0.00 -
P/NAPS 0.98 0.92 0.88 1.11 1.18 1.31 1.46 -6.42%

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