[SPRITZER] YoY TTM Result on 28-Feb-2011 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
25-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- -8.71%
YoY- -3.89%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 220,988 198,124 174,480 143,087 121,435 106,643 93,912 15.32%
PBT 25,387 19,629 11,861 12,963 12,405 8,926 8,009 21.19%
Tax -4,709 -4,326 -3,034 -1,996 -994 -1,015 -411 50.11%
NP 20,678 15,303 8,827 10,967 11,411 7,911 7,598 18.15%
-
NP to SH 20,678 15,303 8,827 10,967 11,411 7,911 7,598 18.15%
-
Tax Rate 18.55% 22.04% 25.58% 15.40% 8.01% 11.37% 5.13% -
Total Cost 200,310 182,821 165,653 132,120 110,024 98,732 86,314 15.05%
-
Net Worth 177,293 159,845 147,326 141,825 134,199 125,121 118,874 6.88%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div 5,250 3,927 3,212 3,268 2,606 1,957 1,471 23.60%
Div Payout % 25.39% 25.66% 36.39% 29.81% 22.84% 24.74% 19.37% -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 177,293 159,845 147,326 141,825 134,199 125,121 118,874 6.88%
NOSH 132,813 131,020 130,782 130,666 130,734 130,430 48,973 18.08%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 9.36% 7.72% 5.06% 7.66% 9.40% 7.42% 8.09% -
ROE 11.66% 9.57% 5.99% 7.73% 8.50% 6.32% 6.39% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 166.39 151.22 133.41 109.51 92.89 81.76 191.76 -2.33%
EPS 15.57 11.68 6.75 8.39 8.73 6.07 15.51 0.06%
DPS 4.00 3.00 2.50 2.50 2.00 1.50 3.00 4.90%
NAPS 1.3349 1.22 1.1265 1.0854 1.0265 0.9593 2.4273 -9.48%
Adjusted Per Share Value based on latest NOSH - 130,666
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 69.32 62.15 54.73 44.88 38.09 33.45 29.46 15.32%
EPS 6.49 4.80 2.77 3.44 3.58 2.48 2.38 18.18%
DPS 1.65 1.23 1.01 1.03 0.82 0.61 0.46 23.71%
NAPS 0.5561 0.5014 0.4621 0.4449 0.4209 0.3925 0.3729 6.88%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 1.73 1.03 0.82 0.90 0.55 0.53 0.44 -
P/RPS 1.04 0.68 0.61 0.82 0.59 0.65 0.23 28.57%
P/EPS 11.11 8.82 12.15 10.72 6.30 8.74 2.84 25.51%
EY 9.00 11.34 8.23 9.33 15.87 11.44 35.26 -20.34%
DY 2.31 2.91 3.05 2.78 3.64 2.83 6.82 -16.50%
P/NAPS 1.30 0.84 0.73 0.83 0.54 0.55 0.18 39.01%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 29/04/14 23/04/13 30/04/12 25/04/11 20/04/10 28/04/09 24/04/08 -
Price 1.92 1.16 0.81 0.80 0.74 0.46 0.55 -
P/RPS 1.15 0.77 0.61 0.73 0.80 0.56 0.29 25.79%
P/EPS 12.33 9.93 12.00 9.53 8.48 7.58 3.55 23.04%
EY 8.11 10.07 8.33 10.49 11.80 13.19 28.21 -18.75%
DY 2.08 2.59 3.09 3.13 2.70 3.26 5.45 -14.82%
P/NAPS 1.44 0.95 0.72 0.74 0.72 0.48 0.23 35.74%

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