[SPRITZER] YoY Quarter Result on 31-May-2010 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -2.44%
YoY- 56.72%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 50,494 46,683 42,955 38,361 28,160 26,550 21,717 15.08%
PBT 6,558 3,399 1,009 3,805 1,896 2,156 1,794 24.09%
Tax -612 -1,383 -752 -680 98 -375 -249 16.15%
NP 5,946 2,016 257 3,125 1,994 1,781 1,545 25.15%
-
NP to SH 5,946 2,016 257 3,125 1,994 1,781 1,545 25.15%
-
Tax Rate 9.33% 40.69% 74.53% 17.87% -5.17% 17.39% 13.88% -
Total Cost 44,548 44,667 42,698 35,236 26,166 24,769 20,172 14.10%
-
Net Worth 166,698 150,519 139,730 137,343 126,990 121,083 114,467 6.45%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 5,250 3,927 3,212 3,268 2,606 1,957 1,471 23.59%
Div Payout % 88.30% 194.81% 1,250.00% 104.60% 130.72% 109.89% 95.24% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 166,698 150,519 139,730 137,343 126,990 121,083 114,467 6.45%
NOSH 131,258 130,909 128,499 130,753 130,326 48,928 49,047 17.81%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 11.78% 4.32% 0.60% 8.15% 7.08% 6.71% 7.11% -
ROE 3.57% 1.34% 0.18% 2.28% 1.57% 1.47% 1.35% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 38.47 35.66 33.43 29.34 21.61 54.26 44.28 -2.31%
EPS 4.53 1.54 0.20 2.39 1.53 3.64 3.15 6.23%
DPS 4.00 3.00 2.50 2.50 2.00 4.00 3.00 4.90%
NAPS 1.27 1.1498 1.0874 1.0504 0.9744 2.4747 2.3338 -9.63%
Adjusted Per Share Value based on latest NOSH - 130,753
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 15.84 14.64 13.47 12.03 8.83 8.33 6.81 15.09%
EPS 1.87 0.63 0.08 0.98 0.63 0.56 0.48 25.41%
DPS 1.65 1.23 1.01 1.03 0.82 0.61 0.46 23.70%
NAPS 0.5229 0.4721 0.4383 0.4308 0.3983 0.3798 0.359 6.46%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 1.42 0.83 0.73 0.74 0.48 0.52 0.48 -
P/RPS 3.69 2.33 2.18 2.52 2.22 0.96 1.08 22.70%
P/EPS 31.35 53.90 365.00 30.96 31.37 14.29 15.24 12.76%
EY 3.19 1.86 0.27 3.23 3.19 7.00 6.56 -11.31%
DY 2.82 3.61 3.42 3.38 4.17 7.69 6.25 -12.41%
P/NAPS 1.12 0.72 0.67 0.70 0.49 0.21 0.21 32.14%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 29/07/13 26/07/12 28/07/11 26/07/10 28/07/09 29/07/08 26/07/07 -
Price 1.82 0.80 0.71 0.86 0.56 0.68 0.45 -
P/RPS 4.73 2.24 2.12 2.93 2.59 1.25 1.02 29.10%
P/EPS 40.18 51.95 355.00 35.98 36.60 18.68 14.29 18.78%
EY 2.49 1.92 0.28 2.78 2.73 5.35 7.00 -15.81%
DY 2.20 3.75 3.52 2.91 3.57 5.88 6.67 -16.86%
P/NAPS 1.43 0.70 0.65 0.82 0.57 0.27 0.19 39.94%

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