[SPRITZER] YoY TTM Result on 29-Feb-2008 [#3]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- 37.72%
YoY- 121.0%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Revenue 143,087 121,435 106,643 93,912 74,487 67,533 66,299 13.67%
PBT 12,963 12,405 8,926 8,009 4,353 4,196 3,558 24.03%
Tax -1,996 -994 -1,015 -411 -915 -824 -1,136 9.84%
NP 10,967 11,411 7,911 7,598 3,438 3,372 2,422 28.60%
-
NP to SH 10,967 11,411 7,911 7,598 3,438 3,372 2,422 28.60%
-
Tax Rate 15.40% 8.01% 11.37% 5.13% 21.02% 19.64% 31.93% -
Total Cost 132,120 110,024 98,732 86,314 71,049 64,161 63,877 12.87%
-
Net Worth 141,825 134,199 125,121 118,874 112,876 110,677 101,444 5.74%
Dividend
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Div 3,268 2,606 1,957 1,471 1,471 1,223 1,466 14.28%
Div Payout % 29.81% 22.84% 24.74% 19.37% 42.79% 36.28% 60.54% -
Equity
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Net Worth 141,825 134,199 125,121 118,874 112,876 110,677 101,444 5.74%
NOSH 130,666 130,734 130,430 48,973 49,027 48,933 48,874 17.80%
Ratio Analysis
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
NP Margin 7.66% 9.40% 7.42% 8.09% 4.62% 4.99% 3.65% -
ROE 7.73% 8.50% 6.32% 6.39% 3.05% 3.05% 2.39% -
Per Share
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 109.51 92.89 81.76 191.76 151.93 138.01 135.65 -3.50%
EPS 8.39 8.73 6.07 15.51 7.01 6.89 4.96 9.15%
DPS 2.50 2.00 1.50 3.00 3.00 2.50 3.00 -2.99%
NAPS 1.0854 1.0265 0.9593 2.4273 2.3023 2.2618 2.0756 -10.23%
Adjusted Per Share Value based on latest NOSH - 48,973
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 44.88 38.09 33.45 29.46 23.36 21.18 20.80 13.66%
EPS 3.44 3.58 2.48 2.38 1.08 1.06 0.76 28.59%
DPS 1.03 0.82 0.61 0.46 0.46 0.38 0.46 14.37%
NAPS 0.4449 0.4209 0.3925 0.3729 0.3541 0.3472 0.3182 5.74%
Price Multiplier on Financial Quarter End Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 -
Price 0.90 0.55 0.53 0.44 0.52 0.44 0.51 -
P/RPS 0.82 0.59 0.65 0.23 0.34 0.32 0.38 13.67%
P/EPS 10.72 6.30 8.74 2.84 7.42 6.39 10.29 0.68%
EY 9.33 15.87 11.44 35.26 13.49 15.66 9.72 -0.67%
DY 2.78 3.64 2.83 6.82 5.77 5.68 5.88 -11.73%
P/NAPS 0.83 0.54 0.55 0.18 0.23 0.19 0.25 22.12%
Price Multiplier on Announcement Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 25/04/11 20/04/10 28/04/09 24/04/08 27/04/07 25/04/06 28/04/05 -
Price 0.80 0.74 0.46 0.55 0.46 0.45 0.48 -
P/RPS 0.73 0.80 0.56 0.29 0.30 0.33 0.35 13.02%
P/EPS 9.53 8.48 7.58 3.55 6.56 6.53 9.69 -0.27%
EY 10.49 11.80 13.19 28.21 15.24 15.31 10.32 0.27%
DY 3.13 2.70 3.26 5.45 6.52 5.56 6.25 -10.88%
P/NAPS 0.74 0.72 0.48 0.23 0.20 0.20 0.23 21.49%

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