[SPRITZER] YoY TTM Result on 30-Nov-2008 [#2]

Stock

[SPRITZER] SPRITZER BHD

Announcement Date

22-Jan-2009

Admission Sponsor

Sponsor

Financial Year

31-May-2009

Quarter

30-Nov-2008 [#2]

Profit Trend

QoQ- -3.49%

YoY- 43.54%

Quarter Report

SPRITZER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
TTM Result
Revenue	163,350	141,490	116,739	106,332	85,266	72,936	68,150	15.67%
YoY %	15.45%	21.20%	9.79%	24.71%	16.91%	7.02%	-	-
Horiz. %	239.69%	207.62%	171.30%	156.03%	125.12%	107.02%	100.00%	-
PBT	10,415	13,388	11,680	8,623	6,068	4,833	3,721	18.70%
YoY %	-22.21%	14.62%	35.45%	42.11%	25.55%	29.88%	-	-
Horiz. %	279.90%	359.80%	313.89%	231.74%	163.07%	129.88%	100.00%	-
Tax	-3,107	-1,374	-1,046	-704	-551	-1,014	-692	28.42%
YoY %	-126.13%	-31.36%	-48.58%	-27.77%	45.66%	-46.53%	-	-
Horiz. %	448.99%	198.55%	151.16%	101.73%	79.62%	146.53%	100.00%	-
NP	7,308	12,014	10,634	7,919	5,517	3,819	3,029	15.80%
YoY %	-39.17%	12.98%	34.28%	43.54%	44.46%	26.08%	-	-
Horiz. %	241.27%	396.63%	351.07%	261.44%	182.14%	126.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,308	12,014	10,634	7,919	5,517	3,819	3,029	15.80%
YoY %	-39.17%	12.98%	34.28%	43.54%	44.46%	26.08%	-	-
Horiz. %	241.27%	396.63%	351.07%	261.44%	182.14%	126.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.83%	10.26%	8.96%	8.16%	9.08%	20.98%	18.60%	-
YoY %	190.74%	14.51%	9.80%	-10.13%	-56.72%	12.80%	-	-
Horiz. %	160.38%	55.16%	48.17%	43.87%	48.82%	112.80%	100.00%	-
Total Cost	156,042	129,476	106,105	98,413	79,749	69,117	65,121	15.67%
YoY %	20.52%	22.03%	7.82%	23.40%	15.38%	6.14%	-	-
Horiz. %	239.62%	198.82%	162.94%	151.12%	122.46%	106.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	147,045	142,332	133,580	125,158	117,891	113,939	111,482	4.72%
YoY %	3.31%	6.55%	6.73%	6.16%	3.47%	2.20%	-	-
Horiz. %	131.90%	127.67%	119.82%	112.27%	105.75%	102.20%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Dividend
Div	3,212	3,268	2,606	1,957	1,471	2,694	1,466	13.95%
YoY %	-1.71%	25.40%	33.16%	33.04%	-45.40%	83.77%	-	-
Horiz. %	219.10%	222.92%	177.76%	133.49%	100.34%	183.77%	100.00%	-
Div Payout %	43.96%	27.21%	24.51%	24.71%	26.67%	70.56%	48.41%	-
YoY %	61.56%	11.02%	-0.81%	-7.35%	-62.20%	45.76%	-	-
Horiz. %	90.81%	56.21%	50.63%	51.04%	55.09%	145.76%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Equity
Net Worth	147,045	142,332	133,580	125,158	117,891	113,939	111,482	4.72%
YoY %	3.31%	6.55%	6.73%	6.16%	3.47%	2.20%	-	-
Horiz. %	131.90%	127.67%	119.82%	112.27%	105.75%	102.20%	100.00%	-
NOSH	130,823	130,580	130,705	49,074	48,966	49,012	49,072	17.74%
YoY %	0.19%	-0.10%	166.34%	0.22%	-0.09%	-0.12%	-	-
Horiz. %	266.59%	266.10%	266.35%	100.00%	99.78%	99.88%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Ratio Analysis
NP Margin	4.47%	8.49%	9.11%	7.45%	6.47%	5.24%	4.44%	-
YoY %	-47.35%	-6.81%	22.28%	15.15%	23.47%	18.02%	-	-
Horiz. %	100.68%	191.22%	205.18%	167.79%	145.72%	118.02%	100.00%	-
ROE	4.97%	8.44%	7.96%	6.33%	4.68%	3.35%	2.72%	-
YoY %	-41.11%	6.03%	25.75%	35.26%	39.70%	23.16%	-	-
Horiz. %	182.72%	310.29%	292.65%	232.72%	172.06%	123.16%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Per Share
RPS	124.86	108.35	89.31	216.68	174.13	148.81	138.88	-1.75%
YoY %	15.24%	21.32%	-58.78%	24.44%	17.01%	7.15%	-	-
Horiz. %	89.90%	78.02%	64.31%	156.02%	125.38%	107.15%	100.00%	-
EPS	5.59	9.20	8.14	16.14	11.27	7.79	6.17	-1.63%
YoY %	-39.24%	13.02%	-49.57%	43.21%	44.67%	26.26%	-	-
Horiz. %	90.60%	149.11%	131.93%	261.59%	182.66%	126.26%	100.00%	-
DPS	2.50	2.50	2.00	4.00	3.00	5.50	3.00	-2.99%
YoY %	0.00%	25.00%	-50.00%	33.33%	-45.45%	83.33%	-	-
Horiz. %	83.33%	83.33%	66.67%	133.33%	100.00%	183.33%	100.00%	-
NAPS	1.124	1.09	1.022	2.5504	2.4076	2.3247	2.2718	-11.06%
YoY %	3.12%	6.65%	-59.93%	5.93%	3.57%	2.33%	-	-
Horiz. %	49.48%	47.98%	44.99%	112.26%	105.98%	102.33%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Adjusted Per Share Value based on latest NOSH - 49,074
RPS	51.16	44.31	36.56	33.30	26.70	22.84	21.34	15.68%
YoY %	15.46%	21.20%	9.79%	24.72%	16.90%	7.03%	-	-
Horiz. %	239.74%	207.64%	171.32%	156.04%	125.12%	107.03%	100.00%	-
EPS	2.29	3.76	3.33	2.48	1.73	1.20	0.95	15.78%
YoY %	-39.10%	12.91%	34.27%	43.35%	44.17%	26.32%	-	-
Horiz. %	241.05%	395.79%	350.53%	261.05%	182.11%	126.32%	100.00%	-
DPS	1.01	1.02	0.82	0.61	0.46	0.84	0.46	13.99%
YoY %	-0.98%	24.39%	34.43%	32.61%	-45.24%	82.61%	-	-
Horiz. %	219.57%	221.74%	178.26%	132.61%	100.00%	182.61%	100.00%	-
NAPS	0.4605	0.4457	0.4183	0.392	0.3692	0.3568	0.3491	4.72%
YoY %	3.32%	6.55%	6.71%	6.18%	3.48%	2.21%	-	-
Horiz. %	131.91%	127.67%	119.82%	112.29%	105.76%	102.21%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	-
Price	0.78	0.76	0.56	0.54	0.47	0.47	0.46	-
P/RPS	0.62	0.70	0.63	0.25	0.27	0.32	0.33	11.07%
YoY %	-11.43%	11.11%	152.00%	-7.41%	-15.62%	-3.03%	-	-
Horiz. %	187.88%	212.12%	190.91%	75.76%	81.82%	96.97%	100.00%	-
P/EPS	13.96	8.26	6.88	3.35	4.17	6.03	7.45	11.02%
YoY %	69.01%	20.06%	105.37%	-19.66%	-30.85%	-19.06%	-	-
Horiz. %	187.38%	110.87%	92.35%	44.97%	55.97%	80.94%	100.00%	-
EY	7.16	12.11	14.53	29.88	23.97	16.58	13.42	-9.93%
YoY %	-40.88%	-16.66%	-51.37%	24.66%	44.57%	23.55%	-	-
Horiz. %	53.35%	90.24%	108.27%	222.65%	178.61%	123.55%	100.00%	-
DY	3.21	3.29	3.57	7.41	6.38	11.70	6.52	-11.13%
YoY %	-2.43%	-7.84%	-51.82%	16.14%	-45.47%	79.45%	-	-
Horiz. %	49.23%	50.46%	54.75%	113.65%	97.85%	179.45%	100.00%	-
P/NAPS	0.69	0.70	0.55	0.21	0.20	0.20	0.20	22.91%
YoY %	-1.43%	27.27%	161.90%	5.00%	0.00%	0.00%	-	-
Horiz. %	345.00%	350.00%	275.00%	105.00%	100.00%	100.00%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Price Multiplier on Announcement Date
Date	30/01/12	27/01/11	28/01/10	22/01/09	30/01/08	25/01/07	25/01/06	-
Price	0.82	0.88	0.54	0.48	0.51	0.45	0.43	-
P/RPS	0.66	0.81	0.60	0.22	0.29	0.30	0.31	13.41%
YoY %	-18.52%	35.00%	172.73%	-24.14%	-3.33%	-3.23%	-	-
Horiz. %	212.90%	261.29%	193.55%	70.97%	93.55%	96.77%	100.00%	-
P/EPS	14.68	9.56	6.64	2.97	4.53	5.78	6.97	13.21%
YoY %	53.56%	43.98%	123.57%	-34.44%	-21.63%	-17.07%	-	-
Horiz. %	210.62%	137.16%	95.27%	42.61%	64.99%	82.93%	100.00%	-
EY	6.81	10.46	15.07	33.62	22.09	17.32	14.35	-11.67%
YoY %	-34.89%	-30.59%	-55.18%	52.20%	27.54%	20.70%	-	-
Horiz. %	47.46%	72.89%	105.02%	234.29%	153.94%	120.70%	100.00%	-
DY	3.05	2.84	3.70	8.33	5.88	12.22	6.98	-12.88%
YoY %	7.39%	-23.24%	-55.58%	41.67%	-51.88%	75.07%	-	-
Horiz. %	43.70%	40.69%	53.01%	119.34%	84.24%	175.07%	100.00%	-
P/NAPS	0.73	0.81	0.53	0.19	0.21	0.19	0.19	25.13%
YoY %	-9.88%	52.83%	178.95%	-9.52%	10.53%	0.00%	-	-
Horiz. %	384.21%	426.32%	278.95%	100.00%	110.53%	100.00%	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