[SPRITZER] YoY TTM Result on 30-Nov-2006 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
25-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- 9.08%
YoY- 26.08%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 116,739 106,332 85,266 72,936 68,150 65,320 58,411 12.22%
PBT 11,680 8,623 6,068 4,833 3,721 3,975 5,435 13.58%
Tax -1,046 -704 -551 -1,014 -692 -1,109 -1,424 -5.00%
NP 10,634 7,919 5,517 3,819 3,029 2,866 4,011 17.62%
-
NP to SH 10,634 7,919 5,517 3,819 3,029 2,866 4,011 17.62%
-
Tax Rate 8.96% 8.16% 9.08% 20.98% 18.60% 27.90% 26.20% -
Total Cost 106,105 98,413 79,749 69,117 65,121 62,454 54,400 11.76%
-
Net Worth 133,580 125,158 117,891 113,939 111,482 103,363 104,362 4.19%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div 2,606 1,957 1,471 2,694 1,466 1,227 1,221 13.45%
Div Payout % 24.51% 24.71% 26.67% 70.56% 48.41% 42.85% 30.44% -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 133,580 125,158 117,891 113,939 111,482 103,363 104,362 4.19%
NOSH 130,705 49,074 48,966 49,012 49,072 49,277 48,920 17.77%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 9.11% 7.45% 6.47% 5.24% 4.44% 4.39% 6.87% -
ROE 7.96% 6.33% 4.68% 3.35% 2.72% 2.77% 3.84% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 89.31 216.68 174.13 148.81 138.88 132.56 119.40 -4.71%
EPS 8.14 16.14 11.27 7.79 6.17 5.82 8.20 -0.12%
DPS 2.00 4.00 3.00 5.50 3.00 2.50 2.50 -3.64%
NAPS 1.022 2.5504 2.4076 2.3247 2.2718 2.0976 2.1333 -11.53%
Adjusted Per Share Value based on latest NOSH - 49,012
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 36.56 33.30 26.70 22.84 21.34 20.46 18.29 12.22%
EPS 3.33 2.48 1.73 1.20 0.95 0.90 1.26 17.56%
DPS 0.82 0.61 0.46 0.84 0.46 0.38 0.38 13.66%
NAPS 0.4183 0.392 0.3692 0.3568 0.3491 0.3237 0.3268 4.19%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 0.56 0.54 0.47 0.47 0.46 0.58 0.59 -
P/RPS 0.63 0.25 0.27 0.32 0.33 0.44 0.49 4.27%
P/EPS 6.88 3.35 4.17 6.03 7.45 9.97 7.20 -0.75%
EY 14.53 29.88 23.97 16.58 13.42 10.03 13.90 0.74%
DY 3.57 7.41 6.38 11.70 6.52 4.31 4.24 -2.82%
P/NAPS 0.55 0.21 0.20 0.20 0.20 0.28 0.28 11.89%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 28/01/10 22/01/09 30/01/08 25/01/07 25/01/06 27/01/05 29/01/04 -
Price 0.54 0.48 0.51 0.45 0.43 0.58 0.63 -
P/RPS 0.60 0.22 0.29 0.30 0.31 0.44 0.53 2.08%
P/EPS 6.64 2.97 4.53 5.78 6.97 9.97 7.68 -2.39%
EY 15.07 33.62 22.09 17.32 14.35 10.03 13.01 2.47%
DY 3.70 8.33 5.88 12.22 6.98 4.31 3.97 -1.16%
P/NAPS 0.53 0.19 0.21 0.19 0.19 0.28 0.30 9.93%

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