[SPRITZER] YoY TTM Result on 28-Feb-2007 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- -9.98%
YoY- 1.96%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 121,435 106,643 93,912 74,487 67,533 66,299 62,227 11.78%
PBT 12,405 8,926 8,009 4,353 4,196 3,558 5,172 15.68%
Tax -994 -1,015 -411 -915 -824 -1,136 -790 3.90%
NP 11,411 7,911 7,598 3,438 3,372 2,422 4,382 17.28%
-
NP to SH 11,411 7,911 7,598 3,438 3,372 2,422 4,382 17.28%
-
Tax Rate 8.01% 11.37% 5.13% 21.02% 19.64% 31.93% 15.27% -
Total Cost 110,024 98,732 86,314 71,049 64,161 63,877 57,845 11.30%
-
Net Worth 134,199 125,121 118,874 112,876 110,677 101,444 104,389 4.27%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div 2,606 1,957 1,471 1,471 1,223 1,466 1,227 13.36%
Div Payout % 22.84% 24.74% 19.37% 42.79% 36.28% 60.54% 28.02% -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 134,199 125,121 118,874 112,876 110,677 101,444 104,389 4.27%
NOSH 130,734 130,430 48,973 49,027 48,933 48,874 49,117 17.71%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 9.40% 7.42% 8.09% 4.62% 4.99% 3.65% 7.04% -
ROE 8.50% 6.32% 6.39% 3.05% 3.05% 2.39% 4.20% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 92.89 81.76 191.76 151.93 138.01 135.65 126.69 -5.03%
EPS 8.73 6.07 15.51 7.01 6.89 4.96 8.92 -0.35%
DPS 2.00 1.50 3.00 3.00 2.50 3.00 2.50 -3.64%
NAPS 1.0265 0.9593 2.4273 2.3023 2.2618 2.0756 2.1253 -11.41%
Adjusted Per Share Value based on latest NOSH - 49,027
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 38.03 33.40 29.41 23.33 21.15 20.76 19.49 11.77%
EPS 3.57 2.48 2.38 1.08 1.06 0.76 1.37 17.29%
DPS 0.82 0.61 0.46 0.46 0.38 0.46 0.38 13.67%
NAPS 0.4203 0.3918 0.3723 0.3535 0.3466 0.3177 0.3269 4.27%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.55 0.53 0.44 0.52 0.44 0.51 0.69 -
P/RPS 0.59 0.65 0.23 0.34 0.32 0.38 0.54 1.48%
P/EPS 6.30 8.74 2.84 7.42 6.39 10.29 7.73 -3.35%
EY 15.87 11.44 35.26 13.49 15.66 9.72 12.93 3.47%
DY 3.64 2.83 6.82 5.77 5.68 5.88 3.62 0.09%
P/NAPS 0.54 0.55 0.18 0.23 0.19 0.25 0.32 9.10%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 20/04/10 28/04/09 24/04/08 27/04/07 25/04/06 28/04/05 29/04/04 -
Price 0.74 0.46 0.55 0.46 0.45 0.48 0.66 -
P/RPS 0.80 0.56 0.29 0.30 0.33 0.35 0.52 7.44%
P/EPS 8.48 7.58 3.55 6.56 6.53 9.69 7.40 2.29%
EY 11.80 13.19 28.21 15.24 15.31 10.32 13.52 -2.24%
DY 2.70 3.26 5.45 6.52 5.56 6.25 3.79 -5.49%
P/NAPS 0.72 0.48 0.23 0.20 0.20 0.23 0.31 15.07%

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