[SPRITZER] YoY TTM Result on 30-Nov-2005 [#2]

Stock

[SPRITZER] SPRITZER BHD

Announcement Date

25-Jan-2006

Admission Sponsor

Sponsor

Financial Year

31-May-2006

Quarter

30-Nov-2005 [#2]

Profit Trend

QoQ- 2.26%

YoY- 5.69%

Quarter Report

SPRITZER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
TTM Result
Revenue	106,332	85,266	72,936	68,150	65,320	58,411	51,412	12.86%
YoY %	24.71%	16.91%	7.02%	4.33%	11.83%	13.61%	-	-
Horiz. %	206.82%	165.85%	141.87%	132.56%	127.05%	113.61%	100.00%	-
PBT	8,623	6,068	4,833	3,721	3,975	5,435	6,769	4.11%
YoY %	42.11%	25.55%	29.88%	-6.39%	-26.86%	-19.71%	-	-
Horiz. %	127.39%	89.64%	71.40%	54.97%	58.72%	80.29%	100.00%	-
Tax	-704	-551	-1,014	-692	-1,109	-1,424	-1,593	-12.71%
YoY %	-27.77%	45.66%	-46.53%	37.60%	22.12%	10.61%	-	-
Horiz. %	44.19%	34.59%	63.65%	43.44%	69.62%	89.39%	100.00%	-
NP	7,919	5,517	3,819	3,029	2,866	4,011	5,176	7.33%
YoY %	43.54%	44.46%	26.08%	5.69%	-28.55%	-22.51%	-	-
Horiz. %	152.99%	106.59%	73.78%	58.52%	55.37%	77.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,919	5,517	3,819	3,029	2,866	4,011	5,176	7.33%
YoY %	43.54%	44.46%	26.08%	5.69%	-28.55%	-22.51%	-	-
Horiz. %	152.99%	106.59%	73.78%	58.52%	55.37%	77.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.16%	9.08%	20.98%	18.60%	27.90%	26.20%	23.53%	-
YoY %	-10.13%	-56.72%	12.80%	-33.33%	6.49%	11.35%	-	-
Horiz. %	34.68%	38.59%	89.16%	79.05%	118.57%	111.35%	100.00%	-
Total Cost	98,413	79,749	69,117	65,121	62,454	54,400	46,236	13.40%
YoY %	23.40%	15.38%	6.14%	4.27%	14.81%	17.66%	-	-
Horiz. %	212.85%	172.48%	149.49%	140.84%	135.08%	117.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,158	117,891	113,939	111,482	103,363	104,362	102,546	3.37%
YoY %	6.16%	3.47%	2.20%	7.85%	-0.96%	1.77%	-	-
Horiz. %	122.05%	114.96%	111.11%	108.71%	100.80%	101.77%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Dividend
Div	1,957	1,471	2,694	1,466	1,227	1,221	1,225	8.11%
YoY %	33.04%	-45.40%	83.77%	19.48%	0.49%	-0.33%	-	-
Horiz. %	159.76%	120.08%	219.92%	119.67%	100.16%	99.67%	100.00%	-
Div Payout %	24.71%	26.67%	70.56%	48.41%	42.85%	30.44%	23.68%	-
YoY %	-7.35%	-62.20%	45.76%	12.98%	40.77%	28.55%	-	-
Horiz. %	104.35%	112.63%	297.97%	204.43%	180.95%	128.55%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Equity
Net Worth	125,158	117,891	113,939	111,482	103,363	104,362	102,546	3.37%
YoY %	6.16%	3.47%	2.20%	7.85%	-0.96%	1.77%	-	-
Horiz. %	122.05%	114.96%	111.11%	108.71%	100.80%	101.77%	100.00%	-
NOSH	49,074	48,966	49,012	49,072	49,277	48,920	49,039	0.01%
YoY %	0.22%	-0.09%	-0.12%	-0.42%	0.73%	-0.24%	-	-
Horiz. %	100.07%	99.85%	99.94%	100.07%	100.49%	99.76%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Ratio Analysis
NP Margin	7.45%	6.47%	5.24%	4.44%	4.39%	6.87%	10.07%	-
YoY %	15.15%	23.47%	18.02%	1.14%	-36.10%	-31.78%	-	-
Horiz. %	73.98%	64.25%	52.04%	44.09%	43.59%	68.22%	100.00%	-
ROE	6.33%	4.68%	3.35%	2.72%	2.77%	3.84%	5.05%	-
YoY %	35.26%	39.70%	23.16%	-1.81%	-27.86%	-23.96%	-	-
Horiz. %	125.35%	92.67%	66.34%	53.86%	54.85%	76.04%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Per Share
RPS	216.68	174.13	148.81	138.88	132.56	119.40	104.84	12.84%
YoY %	24.44%	17.01%	7.15%	4.77%	11.02%	13.89%	-	-
Horiz. %	206.68%	166.09%	141.94%	132.47%	126.44%	113.89%	100.00%	-
EPS	16.14	11.27	7.79	6.17	5.82	8.20	10.55	7.33%
YoY %	43.21%	44.67%	26.26%	6.01%	-29.02%	-22.27%	-	-
Horiz. %	152.99%	106.82%	73.84%	58.48%	55.17%	77.73%	100.00%	-
DPS	4.00	3.00	5.50	3.00	2.50	2.50	2.50	8.14%
YoY %	33.33%	-45.45%	83.33%	20.00%	0.00%	0.00%	-	-
Horiz. %	160.00%	120.00%	220.00%	120.00%	100.00%	100.00%	100.00%	-
NAPS	2.5504	2.4076	2.3247	2.2718	2.0976	2.1333	2.0911	3.36%
YoY %	5.93%	3.57%	2.33%	8.30%	-1.67%	2.02%	-	-
Horiz. %	121.96%	115.14%	111.17%	108.64%	100.31%	102.02%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Adjusted Per Share Value based on latest NOSH - 49,072
RPS	33.30	26.70	22.84	21.34	20.46	18.29	16.10	12.86%
YoY %	24.72%	16.90%	7.03%	4.30%	11.86%	13.60%	-	-
Horiz. %	206.83%	165.84%	141.86%	132.55%	127.08%	113.60%	100.00%	-
EPS	2.48	1.73	1.20	0.95	0.90	1.26	1.62	7.34%
YoY %	43.35%	44.17%	26.32%	5.56%	-28.57%	-22.22%	-	-
Horiz. %	153.09%	106.79%	74.07%	58.64%	55.56%	77.78%	100.00%	-
DPS	0.61	0.46	0.84	0.46	0.38	0.38	0.38	8.19%
YoY %	32.61%	-45.24%	82.61%	21.05%	0.00%	0.00%	-	-
Horiz. %	160.53%	121.05%	221.05%	121.05%	100.00%	100.00%	100.00%	-
NAPS	0.392	0.3692	0.3568	0.3491	0.3237	0.3268	0.3211	3.37%
YoY %	6.18%	3.48%	2.21%	7.85%	-0.95%	1.78%	-	-
Horiz. %	122.08%	114.98%	111.12%	108.72%	100.81%	101.78%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	29/11/02	-
Price	0.54	0.47	0.47	0.46	0.58	0.59	0.60	-
P/RPS	0.25	0.27	0.32	0.33	0.44	0.49	0.57	-12.82%
YoY %	-7.41%	-15.62%	-3.03%	-25.00%	-10.20%	-14.04%	-	-
Horiz. %	43.86%	47.37%	56.14%	57.89%	77.19%	85.96%	100.00%	-
P/EPS	3.35	4.17	6.03	7.45	9.97	7.20	5.68	-8.41%
YoY %	-19.66%	-30.85%	-19.06%	-25.28%	38.47%	26.76%	-	-
Horiz. %	58.98%	73.42%	106.16%	131.16%	175.53%	126.76%	100.00%	-
EY	29.88	23.97	16.58	13.42	10.03	13.90	17.59	9.22%
YoY %	24.66%	44.57%	23.55%	33.80%	-27.84%	-20.98%	-	-
Horiz. %	169.87%	136.27%	94.26%	76.29%	57.02%	79.02%	100.00%	-
DY	7.41	6.38	11.70	6.52	4.31	4.24	4.17	10.04%
YoY %	16.14%	-45.47%	79.45%	51.28%	1.65%	1.68%	-	-
Horiz. %	177.70%	153.00%	280.58%	156.35%	103.36%	101.68%	100.00%	-
P/NAPS	0.21	0.20	0.20	0.20	0.28	0.28	0.29	-5.23%
YoY %	5.00%	0.00%	0.00%	-28.57%	0.00%	-3.45%	-	-
Horiz. %	72.41%	68.97%	68.97%	68.97%	96.55%	96.55%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Announcement Date
Date	22/01/09	30/01/08	25/01/07	25/01/06	27/01/05	29/01/04	23/01/03	-
Price	0.48	0.51	0.45	0.43	0.58	0.63	0.57	-
P/RPS	0.22	0.29	0.30	0.31	0.44	0.53	0.54	-13.88%
YoY %	-24.14%	-3.33%	-3.23%	-29.55%	-16.98%	-1.85%	-	-
Horiz. %	40.74%	53.70%	55.56%	57.41%	81.48%	98.15%	100.00%	-
P/EPS	2.97	4.53	5.78	6.97	9.97	7.68	5.40	-9.47%
YoY %	-34.44%	-21.63%	-17.07%	-30.09%	29.82%	42.22%	-	-
Horiz. %	55.00%	83.89%	107.04%	129.07%	184.63%	142.22%	100.00%	-
EY	33.62	22.09	17.32	14.35	10.03	13.01	18.52	10.43%
YoY %	52.20%	27.54%	20.70%	43.07%	-22.91%	-29.75%	-	-
Horiz. %	181.53%	119.28%	93.52%	77.48%	54.16%	70.25%	100.00%	-
DY	8.33	5.88	12.22	6.98	4.31	3.97	4.39	11.25%
YoY %	41.67%	-51.88%	75.07%	61.95%	8.56%	-9.57%	-	-
Horiz. %	189.75%	133.94%	278.36%	159.00%	98.18%	90.43%	100.00%	-
P/NAPS	0.19	0.21	0.19	0.19	0.28	0.30	0.27	-5.68%
YoY %	-9.52%	10.53%	0.00%	-32.14%	-6.67%	11.11%	-	-
Horiz. %	70.37%	77.78%	70.37%	70.37%	103.70%	111.11%	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