[SPRITZER] YoY TTM Result on 29-Feb-2004 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 9.25%
YoY- -2.03%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 74,487 67,533 66,299 62,227 52,355 55,131 35,946 12.90%
PBT 4,353 4,196 3,558 5,172 6,722 7,501 7,233 -8.11%
Tax -915 -824 -1,136 -790 -2,249 -725 -146 35.76%
NP 3,438 3,372 2,422 4,382 4,473 6,776 7,087 -11.35%
-
NP to SH 3,438 3,372 2,422 4,382 4,473 6,776 7,087 -11.35%
-
Tax Rate 21.02% 19.64% 31.93% 15.27% 33.46% 9.67% 2.02% -
Total Cost 71,049 64,161 63,877 57,845 47,882 48,355 28,859 16.19%
-
Net Worth 112,876 110,677 101,444 104,389 101,371 98,518 49,009 14.91%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 1,471 1,223 1,466 1,227 2,446 1,958 - -
Div Payout % 42.79% 36.28% 60.54% 28.02% 54.70% 28.91% - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 112,876 110,677 101,444 104,389 101,371 98,518 49,009 14.91%
NOSH 49,027 48,933 48,874 49,117 48,842 49,033 49,009 0.00%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 4.62% 4.99% 3.65% 7.04% 8.54% 12.29% 19.72% -
ROE 3.05% 3.05% 2.39% 4.20% 4.41% 6.88% 14.46% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 151.93 138.01 135.65 126.69 107.19 112.44 73.35 12.89%
EPS 7.01 6.89 4.96 8.92 9.16 13.82 14.46 -11.36%
DPS 3.00 2.50 3.00 2.50 5.00 4.00 0.00 -
NAPS 2.3023 2.2618 2.0756 2.1253 2.0755 2.0092 1.00 14.90%
Adjusted Per Share Value based on latest NOSH - 49,117
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 23.36 21.18 20.80 19.52 16.42 17.29 11.28 12.89%
EPS 1.08 1.06 0.76 1.37 1.40 2.13 2.22 -11.31%
DPS 0.46 0.38 0.46 0.39 0.77 0.61 0.00 -
NAPS 0.3541 0.3472 0.3182 0.3274 0.318 0.309 0.1537 14.91%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.52 0.44 0.51 0.69 0.53 0.67 0.75 -
P/RPS 0.34 0.32 0.38 0.54 0.49 0.60 1.02 -16.72%
P/EPS 7.42 6.39 10.29 7.73 5.79 4.85 5.19 6.13%
EY 13.49 15.66 9.72 12.93 17.28 20.63 19.28 -5.77%
DY 5.77 5.68 5.88 3.62 9.43 5.97 0.00 -
P/NAPS 0.23 0.19 0.25 0.32 0.26 0.33 0.75 -17.87%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 27/04/07 25/04/06 28/04/05 29/04/04 24/04/03 30/04/02 - -
Price 0.46 0.45 0.48 0.66 0.55 0.70 0.00 -
P/RPS 0.30 0.33 0.35 0.52 0.51 0.62 0.00 -
P/EPS 6.56 6.53 9.69 7.40 6.01 5.07 0.00 -
EY 15.24 15.31 10.32 13.52 16.65 19.74 0.00 -
DY 6.52 5.56 6.25 3.79 9.09 5.71 0.00 -
P/NAPS 0.20 0.20 0.23 0.31 0.26 0.35 0.00 -

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