[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

SPRITZER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
TTM Result
Revenue	116,739	106,332	85,266	72,936	68,150	65,320	58,411	12.22%
YoY %	9.79%	24.71%	16.91%	7.02%	4.33%	11.83%	-	-
Horiz. %	199.86%	182.04%	145.98%	124.87%	116.67%	111.83%	100.00%	-
PBT	11,680	8,623	6,068	4,833	3,721	3,975	5,435	13.58%
YoY %	35.45%	42.11%	25.55%	29.88%	-6.39%	-26.86%	-	-
Horiz. %	214.90%	158.66%	111.65%	88.92%	68.46%	73.14%	100.00%	-
Tax	-1,046	-704	-551	-1,014	-692	-1,109	-1,424	-5.00%
YoY %	-48.58%	-27.77%	45.66%	-46.53%	37.60%	22.12%	-	-
Horiz. %	73.46%	49.44%	38.69%	71.21%	48.60%	77.88%	100.00%	-
NP	10,634	7,919	5,517	3,819	3,029	2,866	4,011	17.62%
YoY %	34.28%	43.54%	44.46%	26.08%	5.69%	-28.55%	-	-
Horiz. %	265.12%	197.43%	137.55%	95.21%	75.52%	71.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,634	7,919	5,517	3,819	3,029	2,866	4,011	17.62%
YoY %	34.28%	43.54%	44.46%	26.08%	5.69%	-28.55%	-	-
Horiz. %	265.12%	197.43%	137.55%	95.21%	75.52%	71.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.96%	8.16%	9.08%	20.98%	18.60%	27.90%	26.20%	-
YoY %	9.80%	-10.13%	-56.72%	12.80%	-33.33%	6.49%	-	-
Horiz. %	34.20%	31.15%	34.66%	80.08%	70.99%	106.49%	100.00%	-
Total Cost	106,105	98,413	79,749	69,117	65,121	62,454	54,400	11.76%
YoY %	7.82%	23.40%	15.38%	6.14%	4.27%	14.81%	-	-
Horiz. %	195.05%	180.91%	146.60%	127.05%	119.71%	114.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	133,580	125,158	117,891	113,939	111,482	103,363	104,362	4.19%
YoY %	6.73%	6.16%	3.47%	2.20%	7.85%	-0.96%	-	-
Horiz. %	128.00%	119.93%	112.96%	109.18%	106.82%	99.04%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Dividend
Div	2,606	1,957	1,471	2,694	1,466	1,227	1,221	13.45%
YoY %	33.16%	33.04%	-45.40%	83.77%	19.48%	0.49%	-	-
Horiz. %	213.43%	160.28%	120.48%	220.64%	120.07%	100.49%	100.00%	-
Div Payout %	24.51%	24.71%	26.67%	70.56%	48.41%	42.85%	30.44%	-
YoY %	-0.81%	-7.35%	-62.20%	45.76%	12.98%	40.77%	-	-
Horiz. %	80.52%	81.18%	87.61%	231.80%	159.03%	140.77%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Equity
Net Worth	133,580	125,158	117,891	113,939	111,482	103,363	104,362	4.19%
YoY %	6.73%	6.16%	3.47%	2.20%	7.85%	-0.96%	-	-
Horiz. %	128.00%	119.93%	112.96%	109.18%	106.82%	99.04%	100.00%	-
NOSH	130,705	49,074	48,966	49,012	49,072	49,277	48,920	17.77%
YoY %	166.34%	0.22%	-0.09%	-0.12%	-0.42%	0.73%	-	-
Horiz. %	267.18%	100.31%	100.09%	100.19%	100.31%	100.73%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Ratio Analysis
NP Margin	9.11%	7.45%	6.47%	5.24%	4.44%	4.39%	6.87%	-
YoY %	22.28%	15.15%	23.47%	18.02%	1.14%	-36.10%	-	-
Horiz. %	132.61%	108.44%	94.18%	76.27%	64.63%	63.90%	100.00%	-
ROE	7.96%	6.33%	4.68%	3.35%	2.72%	2.77%	3.84%	-
YoY %	25.75%	35.26%	39.70%	23.16%	-1.81%	-27.86%	-	-
Horiz. %	207.29%	164.84%	121.88%	87.24%	70.83%	72.14%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Per Share
RPS	89.31	216.68	174.13	148.81	138.88	132.56	119.40	-4.71%
YoY %	-58.78%	24.44%	17.01%	7.15%	4.77%	11.02%	-	-
Horiz. %	74.80%	181.47%	145.84%	124.63%	116.31%	111.02%	100.00%	-
EPS	8.14	16.14	11.27	7.79	6.17	5.82	8.20	-0.12%
YoY %	-49.57%	43.21%	44.67%	26.26%	6.01%	-29.02%	-	-
Horiz. %	99.27%	196.83%	137.44%	95.00%	75.24%	70.98%	100.00%	-
DPS	2.00	4.00	3.00	5.50	3.00	2.50	2.50	-3.64%
YoY %	-50.00%	33.33%	-45.45%	83.33%	20.00%	0.00%	-	-
Horiz. %	80.00%	160.00%	120.00%	220.00%	120.00%	100.00%	100.00%	-
NAPS	1.022	2.5504	2.4076	2.3247	2.2718	2.0976	2.1333	-11.53%
YoY %	-59.93%	5.93%	3.57%	2.33%	8.30%	-1.67%	-	-
Horiz. %	47.91%	119.55%	112.86%	108.97%	106.49%	98.33%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Adjusted Per Share Value based on latest NOSH - 49,012
RPS	36.56	33.30	26.70	22.84	21.34	20.46	18.29	12.22%
YoY %	9.79%	24.72%	16.90%	7.03%	4.30%	11.86%	-	-
Horiz. %	199.89%	182.07%	145.98%	124.88%	116.68%	111.86%	100.00%	-
EPS	3.33	2.48	1.73	1.20	0.95	0.90	1.26	17.56%
YoY %	34.27%	43.35%	44.17%	26.32%	5.56%	-28.57%	-	-
Horiz. %	264.29%	196.83%	137.30%	95.24%	75.40%	71.43%	100.00%	-
DPS	0.82	0.61	0.46	0.84	0.46	0.38	0.38	13.66%
YoY %	34.43%	32.61%	-45.24%	82.61%	21.05%	0.00%	-	-
Horiz. %	215.79%	160.53%	121.05%	221.05%	121.05%	100.00%	100.00%	-
NAPS	0.4183	0.392	0.3692	0.3568	0.3491	0.3237	0.3268	4.19%
YoY %	6.71%	6.18%	3.48%	2.21%	7.85%	-0.95%	-	-
Horiz. %	128.00%	119.95%	112.97%	109.18%	106.82%	99.05%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	152.00%	-7.41%	-15.62%	-3.03%	-25.00%	-10.20%	-	-
Horiz. %	128.57%	51.02%	55.10%	65.31%	67.35%	89.80%	100.00%	-
P/EPS	6.88	3.35	4.17	6.03	7.45	9.97	7.20	-0.75%
YoY %	105.37%	-19.66%	-30.85%	-19.06%	-25.28%	38.47%	-	-
Horiz. %	95.56%	46.53%	57.92%	83.75%	103.47%	138.47%	100.00%	-
EY	14.53	29.88	23.97	16.58	13.42	10.03	13.90	0.74%
YoY %	-51.37%	24.66%	44.57%	23.55%	33.80%	-27.84%	-	-
Horiz. %	104.53%	214.96%	172.45%	119.28%	96.55%	72.16%	100.00%	-
DY	3.57	7.41	6.38	11.70	6.52	4.31	4.24	-2.82%
YoY %	-51.82%	16.14%	-45.47%	79.45%	51.28%	1.65%	-	-
Horiz. %	84.20%	174.76%	150.47%	275.94%	153.77%	101.65%	100.00%	-
P/NAPS	0.55	0.21	0.20	0.20	0.20	0.28	0.28	11.89%
YoY %	161.90%	5.00%	0.00%	0.00%	-28.57%	0.00%	-	-
Horiz. %	196.43%	75.00%	71.43%	71.43%	71.43%	100.00%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Announcement Date
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%
YoY %	172.73%	-24.14%	-3.33%	-3.23%	-29.55%	-16.98%	-	-
Horiz. %	113.21%	41.51%	54.72%	56.60%	58.49%	83.02%	100.00%	-
P/EPS	6.64	2.97	4.53	5.78	6.97	9.97	7.68	-2.39%
YoY %	123.57%	-34.44%	-21.63%	-17.07%	-30.09%	29.82%	-	-
Horiz. %	86.46%	38.67%	58.98%	75.26%	90.76%	129.82%	100.00%	-
EY	15.07	33.62	22.09	17.32	14.35	10.03	13.01	2.47%
YoY %	-55.18%	52.20%	27.54%	20.70%	43.07%	-22.91%	-	-
Horiz. %	115.83%	258.42%	169.79%	133.13%	110.30%	77.09%	100.00%	-
DY	3.70	8.33	5.88	12.22	6.98	4.31	3.97	-1.16%
YoY %	-55.58%	41.67%	-51.88%	75.07%	61.95%	8.56%	-	-
Horiz. %	93.20%	209.82%	148.11%	307.81%	175.82%	108.56%	100.00%	-
P/NAPS	0.53	0.19	0.21	0.19	0.19	0.28	0.30	9.93%
YoY %	178.95%	-9.52%	10.53%	0.00%	-32.14%	-6.67%	-	-
Horiz. %	176.67%	63.33%	70.00%	63.33%	63.33%	93.33%	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