[SPRITZER] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 5.69%
YoY- 80.25%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 CAGR
Revenue 312,312 331,710 371,384 328,871 258,517 155,947 248,131 3.55%
PBT 33,251 35,403 35,657 39,430 23,793 18,127 30,480 1.32%
Tax 1,750 -8,924 -9,321 -10,633 -7,817 -4,373 -7,377 -
NP 35,001 26,479 26,336 28,797 15,976 13,754 23,103 6.51%
-
NP to SH 35,001 26,479 26,336 28,797 15,976 13,754 23,103 6.51%
-
Tax Rate -5.26% 25.21% 26.14% 26.97% 32.85% 24.12% 24.20% -
Total Cost 277,311 305,231 345,048 300,074 242,541 142,193 225,028 3.22%
-
Net Worth 447,045 427,517 397,387 378,406 297,226 0 200,684 12.93%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 CAGR
Div 9,448 9,448 7,348 10,167 6,278 8,238 5,318 9.11%
Div Payout % 27.00% 35.68% 27.90% 35.31% 39.30% 59.90% 23.02% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 CAGR
Net Worth 447,045 427,517 397,387 378,406 297,226 0 200,684 12.93%
NOSH 209,992 209,992 209,992 209,992 182,526 149,782 137,539 6.63%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 CAGR
NP Margin 11.21% 7.98% 7.09% 8.76% 6.18% 8.82% 9.31% -
ROE 7.83% 6.19% 6.63% 7.61% 5.38% 0.00% 11.51% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 CAGR
RPS 148.74 157.98 176.88 156.63 141.63 104.12 180.41 -2.88%
EPS 16.67 12.61 12.54 13.71 8.75 9.18 16.80 -0.11%
DPS 4.50 4.50 3.50 4.84 3.44 5.50 3.87 2.31%
NAPS 2.1291 2.0361 1.8926 1.8022 1.6284 0.00 1.4591 5.90%
Adjusted Per Share Value based on latest NOSH - 209,992
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 CAGR
RPS 97.81 103.88 116.31 102.99 80.96 48.84 77.71 3.55%
EPS 10.96 8.29 8.25 9.02 5.00 4.31 7.24 6.49%
DPS 2.96 2.96 2.30 3.18 1.97 2.58 1.67 9.07%
NAPS 1.40 1.3389 1.2445 1.1851 0.9308 0.00 0.6285 12.93%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 28/11/14 -
Price 2.09 2.05 2.26 2.31 2.45 2.37 2.06 -
P/RPS 1.41 1.30 1.28 1.47 1.73 2.28 1.14 3.27%
P/EPS 12.54 16.26 18.02 16.84 27.99 25.81 12.26 0.34%
EY 7.98 6.15 5.55 5.94 3.57 3.87 8.15 -0.31%
DY 2.15 2.20 1.55 2.10 1.40 2.32 1.88 2.05%
P/NAPS 0.98 1.01 1.19 1.28 1.50 0.00 1.41 -5.37%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/11/14 CAGR
Date 25/08/21 26/08/20 27/08/19 28/08/18 23/08/17 - 29/01/15 -
Price 2.03 1.97 2.30 2.33 2.23 0.00 2.11 -
P/RPS 1.36 1.25 1.30 1.49 1.57 0.00 1.17 2.31%
P/EPS 12.18 15.62 18.34 16.99 25.48 0.00 12.56 -0.46%
EY 8.21 6.40 5.45 5.89 3.92 0.00 7.96 0.47%
DY 2.22 2.28 1.52 2.08 1.54 0.00 1.83 2.97%
P/NAPS 0.95 0.97 1.22 1.29 1.37 0.00 1.45 -6.21%

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