[SPRITZER] YoY TTM Result on 28-Feb-2010 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
20-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 7.31%
YoY- 44.24%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 198,124 174,480 143,087 121,435 106,643 93,912 74,487 17.69%
PBT 19,629 11,861 12,963 12,405 8,926 8,009 4,353 28.50%
Tax -4,326 -3,034 -1,996 -994 -1,015 -411 -915 29.52%
NP 15,303 8,827 10,967 11,411 7,911 7,598 3,438 28.22%
-
NP to SH 15,303 8,827 10,967 11,411 7,911 7,598 3,438 28.22%
-
Tax Rate 22.04% 25.58% 15.40% 8.01% 11.37% 5.13% 21.02% -
Total Cost 182,821 165,653 132,120 110,024 98,732 86,314 71,049 17.04%
-
Net Worth 159,845 147,326 141,825 134,199 125,121 118,874 112,876 5.96%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div 3,927 3,212 3,268 2,606 1,957 1,471 1,471 17.76%
Div Payout % 25.66% 36.39% 29.81% 22.84% 24.74% 19.37% 42.79% -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 159,845 147,326 141,825 134,199 125,121 118,874 112,876 5.96%
NOSH 131,020 130,782 130,666 130,734 130,430 48,973 49,027 17.78%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 7.72% 5.06% 7.66% 9.40% 7.42% 8.09% 4.62% -
ROE 9.57% 5.99% 7.73% 8.50% 6.32% 6.39% 3.05% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 151.22 133.41 109.51 92.89 81.76 191.76 151.93 -0.07%
EPS 11.68 6.75 8.39 8.73 6.07 15.51 7.01 8.87%
DPS 3.00 2.50 2.50 2.00 1.50 3.00 3.00 0.00%
NAPS 1.22 1.1265 1.0854 1.0265 0.9593 2.4273 2.3023 -10.03%
Adjusted Per Share Value based on latest NOSH - 130,734
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 62.15 54.73 44.88 38.09 33.45 29.46 23.36 17.69%
EPS 4.80 2.77 3.44 3.58 2.48 2.38 1.08 28.19%
DPS 1.23 1.01 1.03 0.82 0.61 0.46 0.46 17.79%
NAPS 0.5014 0.4621 0.4449 0.4209 0.3925 0.3729 0.3541 5.96%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.03 0.82 0.90 0.55 0.53 0.44 0.52 -
P/RPS 0.68 0.61 0.82 0.59 0.65 0.23 0.34 12.23%
P/EPS 8.82 12.15 10.72 6.30 8.74 2.84 7.42 2.91%
EY 11.34 8.23 9.33 15.87 11.44 35.26 13.49 -2.84%
DY 2.91 3.05 2.78 3.64 2.83 6.82 5.77 -10.77%
P/NAPS 0.84 0.73 0.83 0.54 0.55 0.18 0.23 24.07%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 23/04/13 30/04/12 25/04/11 20/04/10 28/04/09 24/04/08 27/04/07 -
Price 1.16 0.81 0.80 0.74 0.46 0.55 0.46 -
P/RPS 0.77 0.61 0.73 0.80 0.56 0.29 0.30 16.99%
P/EPS 9.93 12.00 9.53 8.48 7.58 3.55 6.56 7.14%
EY 10.07 8.33 10.49 11.80 13.19 28.21 15.24 -6.66%
DY 2.59 3.09 3.13 2.70 3.26 5.45 6.52 -14.24%
P/NAPS 0.95 0.72 0.74 0.72 0.48 0.23 0.20 29.62%

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