[SPRITZER] YoY TTM Result on 30-Nov-2003 [#2]

Stock

[SPRITZER] SPRITZER BHD

Announcement Date

29-Jan-2004

Admission Sponsor

Sponsor

Financial Year

31-May-2004

Quarter

30-Nov-2003 [#2]

Profit Trend

QoQ- -4.48%

YoY- -22.51%

Quarter Report

SPRITZER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
TTM Result
Revenue	72,936	68,150	65,320	58,411	51,412	55,918	22,994	21.20%
YoY %	7.02%	4.33%	11.83%	13.61%	-8.06%	143.19%	-	-
Horiz. %	317.20%	296.38%	284.07%	254.03%	223.59%	243.19%	100.00%	-
PBT	4,833	3,721	3,975	5,435	6,769	8,293	5,151	-1.05%
YoY %	29.88%	-6.39%	-26.86%	-19.71%	-18.38%	61.00%	-	-
Horiz. %	93.83%	72.24%	77.17%	105.51%	131.41%	161.00%	100.00%	-
Tax	-1,014	-692	-1,109	-1,424	-1,593	-606	-142	38.74%
YoY %	-46.53%	37.60%	22.12%	10.61%	-162.87%	-326.76%	-	-
Horiz. %	714.08%	487.32%	780.99%	1,002.82%	1,121.83%	426.76%	100.00%	-
NP	3,819	3,029	2,866	4,011	5,176	7,687	5,009	-4.41%
YoY %	26.08%	5.69%	-28.55%	-22.51%	-32.67%	53.46%	-	-
Horiz. %	76.24%	60.47%	57.22%	80.08%	103.33%	153.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,819	3,029	2,866	4,011	5,176	7,687	5,009	-4.41%
YoY %	26.08%	5.69%	-28.55%	-22.51%	-32.67%	53.46%	-	-
Horiz. %	76.24%	60.47%	57.22%	80.08%	103.33%	153.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.98%	18.60%	27.90%	26.20%	23.53%	7.31%	2.76%	-
YoY %	12.80%	-33.33%	6.49%	11.35%	221.89%	164.86%	-	-
Horiz. %	760.14%	673.91%	1,010.87%	949.28%	852.54%	264.86%	100.00%	-
Total Cost	69,117	65,121	62,454	54,400	46,236	48,231	17,985	25.14%
YoY %	6.14%	4.27%	14.81%	17.66%	-4.14%	168.17%	-	-
Horiz. %	384.30%	362.09%	347.26%	302.47%	257.08%	268.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,939	111,482	103,363	104,362	102,546	99,296	49,002	15.09%
YoY %	2.20%	7.85%	-0.96%	1.77%	3.27%	102.64%	-	-
Horiz. %	232.52%	227.50%	210.94%	212.97%	209.27%	202.64%	100.00%	-

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Dividend
Div	2,694	1,466	1,227	1,221	1,225	1,958	-	-
YoY %	83.77%	19.48%	0.49%	-0.33%	-37.44%	0.00%	-	-
Horiz. %	137.59%	74.87%	62.67%	62.36%	62.56%	100.00%	-	-
Div Payout %	70.56%	48.41%	42.85%	30.44%	23.68%	25.48%	-	-
YoY %	45.76%	12.98%	40.77%	28.55%	-7.06%	0.00%	-	-
Horiz. %	276.92%	189.99%	168.17%	119.47%	92.94%	100.00%	-	-

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Equity
Net Worth	113,939	111,482	103,363	104,362	102,546	99,296	49,002	15.09%
YoY %	2.20%	7.85%	-0.96%	1.77%	3.27%	102.64%	-	-
Horiz. %	232.52%	227.50%	210.94%	212.97%	209.27%	202.64%	100.00%	-
NOSH	49,012	49,072	49,277	48,920	49,039	49,025	49,002	0.00%
YoY %	-0.12%	-0.42%	0.73%	-0.24%	0.03%	0.05%	-	-
Horiz. %	100.02%	100.14%	100.56%	99.83%	100.08%	100.05%	100.00%	-

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Ratio Analysis
NP Margin	5.24%	4.44%	4.39%	6.87%	10.07%	13.75%	21.78%	-
YoY %	18.02%	1.14%	-36.10%	-31.78%	-26.76%	-36.87%	-	-
Horiz. %	24.06%	20.39%	20.16%	31.54%	46.24%	63.13%	100.00%	-
ROE	3.35%	2.72%	2.77%	3.84%	5.05%	7.74%	10.22%	-
YoY %	23.16%	-1.81%	-27.86%	-23.96%	-34.75%	-24.27%	-	-
Horiz. %	32.78%	26.61%	27.10%	37.57%	49.41%	75.73%	100.00%	-

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Per Share
RPS	148.81	138.88	132.56	119.40	104.84	114.06	46.92	21.20%
YoY %	7.15%	4.77%	11.02%	13.89%	-8.08%	143.09%	-	-
Horiz. %	317.16%	295.99%	282.52%	254.48%	223.44%	243.09%	100.00%	-
EPS	7.79	6.17	5.82	8.20	10.55	15.68	10.22	-4.42%
YoY %	26.26%	6.01%	-29.02%	-22.27%	-32.72%	53.42%	-	-
Horiz. %	76.22%	60.37%	56.95%	80.23%	103.23%	153.42%	100.00%	-
DPS	5.50	3.00	2.50	2.50	2.50	4.00	0.00	-
YoY %	83.33%	20.00%	0.00%	0.00%	-37.50%	0.00%	-	-
Horiz. %	137.50%	75.00%	62.50%	62.50%	62.50%	100.00%	-	-
NAPS	2.3247	2.2718	2.0976	2.1333	2.0911	2.0254	1.00	15.08%
YoY %	2.33%	8.30%	-1.67%	2.02%	3.24%	102.54%	-	-
Horiz. %	232.47%	227.18%	209.76%	213.33%	209.11%	202.54%	100.00%	-

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Adjusted Per Share Value based on latest NOSH - 48,920
RPS	22.84	21.34	20.46	18.29	16.10	17.51	7.20	21.20%
YoY %	7.03%	4.30%	11.86%	13.60%	-8.05%	143.19%	-	-
Horiz. %	317.22%	296.39%	284.17%	254.03%	223.61%	243.19%	100.00%	-
EPS	1.20	0.95	0.90	1.26	1.62	2.41	1.57	-4.37%
YoY %	26.32%	5.56%	-28.57%	-22.22%	-32.78%	53.50%	-	-
Horiz. %	76.43%	60.51%	57.32%	80.25%	103.18%	153.50%	100.00%	-
DPS	0.84	0.46	0.38	0.38	0.38	0.61	0.00	-
YoY %	82.61%	21.05%	0.00%	0.00%	-37.70%	0.00%	-	-
Horiz. %	137.70%	75.41%	62.30%	62.30%	62.30%	100.00%	-	-
NAPS	0.3568	0.3491	0.3237	0.3268	0.3211	0.311	0.1535	15.08%
YoY %	2.21%	7.85%	-0.95%	1.78%	3.25%	102.61%	-	-
Horiz. %	232.44%	227.43%	210.88%	212.90%	209.19%	202.61%	100.00%	-

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/06	30/11/05	30/11/04	28/11/03	29/11/02	30/11/01	30/11/00	-
Price	0.47	0.46	0.58	0.59	0.60	0.69	0.79	-
P/RPS	0.32	0.33	0.44	0.49	0.57	0.60	1.68	-24.13%
YoY %	-3.03%	-25.00%	-10.20%	-14.04%	-5.00%	-64.29%	-	-
Horiz. %	19.05%	19.64%	26.19%	29.17%	33.93%	35.71%	100.00%	-
P/EPS	6.03	7.45	9.97	7.20	5.68	4.40	7.73	-4.05%
YoY %	-19.06%	-25.28%	38.47%	26.76%	29.09%	-43.08%	-	-
Horiz. %	78.01%	96.38%	128.98%	93.14%	73.48%	56.92%	100.00%	-
EY	16.58	13.42	10.03	13.90	17.59	22.72	12.94	4.21%
YoY %	23.55%	33.80%	-27.84%	-20.98%	-22.58%	75.58%	-	-
Horiz. %	128.13%	103.71%	77.51%	107.42%	135.94%	175.58%	100.00%	-
DY	11.70	6.52	4.31	4.24	4.17	5.80	0.00	-
YoY %	79.45%	51.28%	1.65%	1.68%	-28.10%	0.00%	-	-
Horiz. %	201.72%	112.41%	74.31%	73.10%	71.90%	100.00%	-	-
P/NAPS	0.20	0.20	0.28	0.28	0.29	0.34	0.79	-20.45%
YoY %	0.00%	-28.57%	0.00%	-3.45%	-14.71%	-56.96%	-	-
Horiz. %	25.32%	25.32%	35.44%	35.44%	36.71%	43.04%	100.00%	-

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Price Multiplier on Announcement Date
Date	25/01/07	25/01/06	27/01/05	29/01/04	23/01/03	29/01/02	-	-
Price	0.45	0.43	0.58	0.63	0.57	0.72	0.00	-
P/RPS	0.30	0.31	0.44	0.53	0.54	0.63	0.00	-
YoY %	-3.23%	-29.55%	-16.98%	-1.85%	-14.29%	0.00%	-	-
Horiz. %	47.62%	49.21%	69.84%	84.13%	85.71%	100.00%	-	-
P/EPS	5.78	6.97	9.97	7.68	5.40	4.59	0.00	-
YoY %	-17.07%	-30.09%	29.82%	42.22%	17.65%	0.00%	-	-
Horiz. %	125.93%	151.85%	217.21%	167.32%	117.65%	100.00%	-	-
EY	17.32	14.35	10.03	13.01	18.52	21.78	0.00	-
YoY %	20.70%	43.07%	-22.91%	-29.75%	-14.97%	0.00%	-	-
Horiz. %	79.52%	65.89%	46.05%	59.73%	85.03%	100.00%	-	-
DY	12.22	6.98	4.31	3.97	4.39	5.56	0.00	-
YoY %	75.07%	61.95%	8.56%	-9.57%	-21.04%	0.00%	-	-
Horiz. %	219.78%	125.54%	77.52%	71.40%	78.96%	100.00%	-	-
P/NAPS	0.19	0.19	0.28	0.30	0.27	0.36	0.00	-
YoY %	0.00%	-32.14%	-6.67%	11.11%	-25.00%	0.00%	-	-
Horiz. %	52.78%	52.78%	77.78%	83.33%	75.00%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos