[SPRITZER] YoY TTM Result on 28-Feb-2015 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- -3.21%
YoY- 8.14%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 260,680 164,237 70,303 250,191 220,988 198,124 174,480 7.44%
PBT 27,589 19,974 7,348 30,442 25,387 19,629 11,861 16.30%
Tax -8,840 -5,736 -1,158 -8,081 -4,709 -4,326 -3,034 21.08%
NP 18,749 14,238 6,190 22,361 20,678 15,303 8,827 14.42%
-
NP to SH 18,749 14,238 6,190 22,361 20,678 15,303 8,827 14.42%
-
Tax Rate 32.04% 28.72% 15.76% 26.55% 18.55% 22.04% 25.58% -
Total Cost 241,931 149,999 64,113 227,830 200,310 182,821 165,653 7.01%
-
Net Worth 305,307 0 235,028 202,678 177,293 159,845 147,326 13.92%
Dividend
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div 6,278 8,238 - 5,318 5,250 3,927 3,212 12.73%
Div Payout % 33.49% 57.86% - 23.78% 25.39% 25.66% 36.39% -
Equity
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 305,307 0 235,028 202,678 177,293 159,845 147,326 13.92%
NOSH 182,545 161,598 147,030 139,020 132,813 131,020 130,782 6.14%
Ratio Analysis
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 7.19% 8.67% 8.80% 8.94% 9.36% 7.72% 5.06% -
ROE 6.14% 0.00% 2.63% 11.03% 11.66% 9.57% 5.99% -
Per Share
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 142.80 101.63 47.82 179.97 166.39 151.22 133.41 1.22%
EPS 10.27 8.81 4.21 16.08 15.57 11.68 6.75 7.79%
DPS 3.50 5.10 0.00 3.83 4.00 3.00 2.50 6.20%
NAPS 1.6725 0.00 1.5985 1.4579 1.3349 1.22 1.1265 7.32%
Adjusted Per Share Value based on latest NOSH - 139,020
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 81.64 51.43 22.02 78.35 69.21 62.05 54.64 7.44%
EPS 5.87 4.46 1.94 7.00 6.48 4.79 2.76 14.45%
DPS 1.97 2.58 0.00 1.67 1.64 1.23 1.01 12.69%
NAPS 0.9561 0.00 0.736 0.6347 0.5552 0.5006 0.4614 13.92%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 29/09/17 30/09/16 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 2.15 2.44 2.41 2.13 1.73 1.03 0.82 -
P/RPS 1.51 2.40 5.04 1.18 1.04 0.68 0.61 17.60%
P/EPS 20.93 27.69 57.24 13.24 11.11 8.82 12.15 10.21%
EY 4.78 3.61 1.75 7.55 9.00 11.34 8.23 -9.26%
DY 1.63 2.09 0.00 1.80 2.31 2.91 3.05 -10.60%
P/NAPS 1.29 0.00 1.51 1.46 1.30 0.84 0.73 10.72%
Price Multiplier on Announcement Date
30/09/17 30/09/16 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/11/17 - 28/04/16 28/04/15 29/04/14 23/04/13 30/04/12 -
Price 2.31 0.00 2.58 2.05 1.92 1.16 0.81 -
P/RPS 1.62 0.00 5.40 1.14 1.15 0.77 0.61 19.09%
P/EPS 22.49 0.00 61.28 12.75 12.33 9.93 12.00 11.89%
EY 4.45 0.00 1.63 7.85 8.11 10.07 8.33 -10.61%
DY 1.52 0.00 0.00 1.87 2.08 2.59 3.09 -11.92%
P/NAPS 1.38 0.00 1.61 1.41 1.44 0.95 0.72 12.34%

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