[SPRITZER] YoY Quarter Result on 31-May-2011 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- -88.08%
YoY- -91.78%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 68,256 50,494 46,683 42,955 38,361 28,160 26,550 17.03%
PBT 9,482 6,558 3,399 1,009 3,805 1,896 2,156 27.98%
Tax -2,648 -612 -1,383 -752 -680 98 -375 38.48%
NP 6,834 5,946 2,016 257 3,125 1,994 1,781 25.10%
-
NP to SH 6,834 5,946 2,016 257 3,125 1,994 1,781 25.10%
-
Tax Rate 27.93% 9.33% 40.69% 74.53% 17.87% -5.17% 17.39% -
Total Cost 61,422 44,548 44,667 42,698 35,236 26,166 24,769 16.33%
-
Net Worth 185,182 166,698 150,519 139,730 137,343 126,990 121,083 7.33%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 5,318 5,250 3,927 3,212 3,268 2,606 1,957 18.12%
Div Payout % 77.82% 88.30% 194.81% 1,250.00% 104.60% 130.72% 109.89% -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 185,182 166,698 150,519 139,730 137,343 126,990 121,083 7.33%
NOSH 132,957 131,258 130,909 128,499 130,753 130,326 48,928 18.12%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 10.01% 11.78% 4.32% 0.60% 8.15% 7.08% 6.71% -
ROE 3.69% 3.57% 1.34% 0.18% 2.28% 1.57% 1.47% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 51.34 38.47 35.66 33.43 29.34 21.61 54.26 -0.91%
EPS 5.14 4.53 1.54 0.20 2.39 1.53 3.64 5.91%
DPS 4.00 4.00 3.00 2.50 2.50 2.00 4.00 0.00%
NAPS 1.3928 1.27 1.1498 1.0874 1.0504 0.9744 2.4747 -9.13%
Adjusted Per Share Value based on latest NOSH - 128,499
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 21.41 15.84 14.64 13.47 12.03 8.83 8.33 17.03%
EPS 2.14 1.87 0.63 0.08 0.98 0.63 0.56 25.02%
DPS 1.67 1.65 1.23 1.01 1.03 0.82 0.61 18.26%
NAPS 0.5809 0.5229 0.4721 0.4383 0.4308 0.3983 0.3798 7.33%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 1.80 1.42 0.83 0.73 0.74 0.48 0.52 -
P/RPS 3.51 3.69 2.33 2.18 2.52 2.22 0.96 24.10%
P/EPS 35.02 31.35 53.90 365.00 30.96 31.37 14.29 16.10%
EY 2.86 3.19 1.86 0.27 3.23 3.19 7.00 -13.85%
DY 2.22 2.82 3.61 3.42 3.38 4.17 7.69 -18.69%
P/NAPS 1.29 1.12 0.72 0.67 0.70 0.49 0.21 35.31%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 24/07/14 29/07/13 26/07/12 28/07/11 26/07/10 28/07/09 29/07/08 -
Price 2.30 1.82 0.80 0.71 0.86 0.56 0.68 -
P/RPS 4.48 4.73 2.24 2.12 2.93 2.59 1.25 23.69%
P/EPS 44.75 40.18 51.95 355.00 35.98 36.60 18.68 15.66%
EY 2.23 2.49 1.92 0.28 2.78 2.73 5.35 -13.56%
DY 1.74 2.20 3.75 3.52 2.91 3.57 5.88 -18.36%
P/NAPS 1.65 1.43 0.70 0.65 0.82 0.57 0.27 35.19%

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