[SPRITZER] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 46.62%
YoY- -42.52%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 145,971 132,558 119,588 79,329 88,600 97,467 95,997 7.22%
PBT 19,638 22,845 12,515 6,195 14,614 12,467 10,752 10.55%
Tax -2,518 -5,880 -1,088 -207 -4,197 -3,301 -3,381 -4.78%
NP 17,120 16,965 11,427 5,988 10,417 9,166 7,371 15.06%
-
NP to SH 17,120 16,965 11,427 5,988 10,417 9,166 7,371 15.06%
-
Tax Rate 12.82% 25.74% 8.69% 3.34% 28.72% 26.48% 31.45% -
Total Cost 128,851 115,593 108,161 73,341 78,183 88,301 88,626 6.42%
-
Net Worth 563,716 517,650 483,818 453,847 429,092 406,604 385,818 6.51%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 563,716 517,650 483,818 453,847 429,092 406,604 385,818 6.51%
NOSH 318,808 319,314 209,992 209,992 209,992 209,992 209,992 7.19%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 11.73% 12.80% 9.56% 7.55% 11.76% 9.40% 7.68% -
ROE 3.04% 3.28% 2.36% 1.32% 2.43% 2.25% 1.91% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 45.79 41.56 57.02 37.78 42.20 46.42 45.72 0.02%
EPS 5.37 5.32 5.45 2.85 4.96 4.37 3.51 7.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7682 1.6231 2.3068 2.1615 2.0436 1.9365 1.8375 -0.63%
Adjusted Per Share Value based on latest NOSH - 209,992
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 45.79 41.58 37.51 24.88 27.79 30.57 30.11 7.22%
EPS 5.37 5.32 3.58 1.88 3.27 2.88 2.31 15.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7682 1.6237 1.5176 1.4236 1.3459 1.2754 1.2102 6.51%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.59 1.58 1.97 2.03 1.89 2.30 2.28 -
P/RPS 5.66 3.80 3.46 5.37 4.48 4.95 4.99 2.12%
P/EPS 48.23 29.70 36.16 71.18 38.10 52.69 64.95 -4.83%
EY 2.07 3.37 2.77 1.40 2.62 1.90 1.54 5.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.97 0.85 0.94 0.92 1.19 1.24 2.75%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 27/11/23 25/11/22 26/11/21 25/11/20 27/11/19 21/11/18 -
Price 2.85 1.69 2.03 2.05 1.85 2.19 2.16 -
P/RPS 6.22 4.07 3.56 5.43 4.38 4.72 4.72 4.70%
P/EPS 53.07 31.77 37.26 71.88 37.29 50.17 61.53 -2.43%
EY 1.88 3.15 2.68 1.39 2.68 1.99 1.63 2.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.04 0.88 0.95 0.91 1.13 1.18 5.31%

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