[SPRITZER] YoY TTM Result on 30-Nov-2012 [#2]

Stock

[SPRITZER] SPRITZER BHD

Announcement Date

31-Jan-2013

Admission Sponsor

Sponsor

Financial Year

31-May-2013

Quarter

30-Nov-2012 [#2]

Profit Trend

QoQ- 14.73%

YoY- 91.2%

Quarter Report

SPRITZER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
TTM Result
Revenue	155,947	248,131	218,458	186,219	163,350	141,490	116,739	4.49%
YoY %	-37.15%	13.58%	17.31%	14.00%	15.45%	21.20%	-	-
Horiz. %	133.59%	212.55%	187.13%	159.52%	139.93%	121.20%	100.00%	-
PBT	18,127	30,480	23,443	18,435	10,415	13,388	11,680	6.90%
YoY %	-40.53%	30.02%	27.17%	77.00%	-22.21%	14.62%	-	-
Horiz. %	155.20%	260.96%	200.71%	157.83%	89.17%	114.62%	100.00%	-
Tax	-4,373	-7,377	-3,896	-4,462	-3,107	-1,374	-1,046	24.25%
YoY %	40.72%	-89.35%	12.68%	-43.61%	-126.13%	-31.36%	-	-
Horiz. %	418.07%	705.26%	372.47%	426.58%	297.04%	131.36%	100.00%	-
NP	13,754	23,103	19,547	13,973	7,308	12,014	10,634	3.98%
YoY %	-40.47%	18.19%	39.89%	91.20%	-39.17%	12.98%	-	-
Horiz. %	129.34%	217.26%	183.82%	131.40%	68.72%	112.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,754	23,103	19,547	13,973	7,308	12,014	10,634	3.98%
YoY %	-40.47%	18.19%	39.89%	91.20%	-39.17%	12.98%	-	-
Horiz. %	129.34%	217.26%	183.82%	131.40%	68.72%	112.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.12%	24.20%	16.62%	24.20%	29.83%	10.26%	8.96%	-
YoY %	-0.33%	45.61%	-31.32%	-18.87%	190.74%	14.51%	-	-
Horiz. %	269.20%	270.09%	185.49%	270.09%	332.92%	114.51%	100.00%	-
Total Cost	142,193	225,028	198,911	172,246	156,042	129,476	106,105	4.54%
YoY %	-36.81%	13.13%	15.48%	10.38%	20.52%	22.03%	-	-
Horiz. %	134.01%	212.08%	187.47%	162.34%	147.06%	122.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	0	200,684	170,842	157,946	147,045	142,332	133,580	-
YoY %	0.00%	17.47%	8.16%	7.41%	3.31%	6.55%	-	-
Horiz. %	0.00%	150.24%	127.89%	118.24%	110.08%	106.55%	100.00%	-

	30/06/16	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Dividend
Div	8,238	5,318	5,250	3,927	3,212	3,268	2,606	19.09%
YoY %	54.91%	1.30%	33.69%	22.26%	-1.71%	25.40%	-	-
Horiz. %	316.12%	204.07%	201.46%	150.69%	123.25%	125.40%	100.00%	-
Div Payout %	59.90%	23.02%	26.86%	28.11%	43.96%	27.21%	24.51%	-
YoY %	160.21%	-14.30%	-4.45%	-36.06%	61.56%	11.02%	-	-
Horiz. %	244.39%	93.92%	109.59%	114.69%	179.36%	111.02%	100.00%	-

	30/06/16	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Equity
Net Worth	0	200,684	170,842	157,946	147,045	142,332	133,580	-
YoY %	0.00%	17.47%	8.16%	7.41%	3.31%	6.55%	-	-
Horiz. %	0.00%	150.24%	127.89%	118.24%	110.08%	106.55%	100.00%	-
NOSH	149,782	137,539	132,559	130,534	130,823	130,580	130,705	2.09%
YoY %	8.90%	3.76%	1.55%	-0.22%	0.19%	-0.10%	-	-
Horiz. %	114.60%	105.23%	101.42%	99.87%	100.09%	99.90%	100.00%	-

	30/06/16	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Ratio Analysis
NP Margin	8.82%	9.31%	8.95%	7.50%	4.47%	8.49%	9.11%	-
YoY %	-5.26%	4.02%	19.33%	67.79%	-47.35%	-6.81%	-	-
Horiz. %	96.82%	102.20%	98.24%	82.33%	49.07%	93.19%	100.00%	-
ROE	0.00%	11.51%	11.44%	8.85%	4.97%	8.44%	7.96%	-
YoY %	0.00%	0.61%	29.27%	78.07%	-41.11%	6.03%	-	-
Horiz. %	0.00%	144.60%	143.72%	111.18%	62.44%	106.03%	100.00%	-

	30/06/16	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Per Share
RPS	104.12	180.41	164.80	142.66	124.86	108.35	89.31	2.35%
YoY %	-42.29%	9.47%	15.52%	14.26%	15.24%	21.32%	-	-
Horiz. %	116.58%	202.00%	184.53%	159.74%	139.81%	121.32%	100.00%	-
EPS	9.18	16.80	14.75	10.70	5.59	9.20	8.14	1.84%
YoY %	-45.36%	13.90%	37.85%	91.41%	-39.24%	13.02%	-	-
Horiz. %	112.78%	206.39%	181.20%	131.45%	68.67%	113.02%	100.00%	-
DPS	5.50	3.87	4.00	3.00	2.50	2.50	2.00	16.60%
YoY %	42.12%	-3.25%	33.33%	20.00%	0.00%	25.00%	-	-
Horiz. %	275.00%	193.50%	200.00%	150.00%	125.00%	125.00%	100.00%	-
NAPS	0.00	1.4591	1.2888	1.21	1.124	1.09	1.022	-
YoY %	0.00%	13.21%	6.51%	7.65%	3.12%	6.65%	-	-
Horiz. %	0.00%	142.77%	126.11%	118.40%	109.98%	106.65%	100.00%	-

	30/06/16	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 130,534
RPS	48.84	77.71	68.41	58.32	51.16	44.31	36.56	4.49%
YoY %	-37.15%	13.59%	17.30%	14.00%	15.46%	21.20%	-	-
Horiz. %	133.59%	212.55%	187.12%	159.52%	139.93%	121.20%	100.00%	-
EPS	4.31	7.24	6.12	4.38	2.29	3.76	3.33	3.99%
YoY %	-40.47%	18.30%	39.73%	91.27%	-39.10%	12.91%	-	-
Horiz. %	129.43%	217.42%	183.78%	131.53%	68.77%	112.91%	100.00%	-
DPS	2.58	1.67	1.64	1.23	1.01	1.02	0.82	19.00%
YoY %	54.49%	1.83%	33.33%	21.78%	-0.98%	24.39%	-	-
Horiz. %	314.63%	203.66%	200.00%	150.00%	123.17%	124.39%	100.00%	-
NAPS	0.00	0.6285	0.535	0.4946	0.4605	0.4457	0.4183	-
YoY %	0.00%	17.48%	8.17%	7.40%	3.32%	6.55%	-	-
Horiz. %	0.00%	150.25%	127.90%	118.24%	110.09%	106.55%	100.00%	-

	30/06/16	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	-
Price	2.37	2.06	1.82	0.88	0.78	0.76	0.56	-
P/RPS	2.28	1.14	1.10	0.62	0.62	0.70	0.63	21.56%
YoY %	100.00%	3.64%	77.42%	0.00%	-11.43%	11.11%	-	-
Horiz. %	361.90%	180.95%	174.60%	98.41%	98.41%	111.11%	100.00%	-
P/EPS	25.81	12.26	12.34	8.22	13.96	8.26	6.88	22.23%
YoY %	110.52%	-0.65%	50.12%	-41.12%	69.01%	20.06%	-	-
Horiz. %	375.15%	178.20%	179.36%	119.48%	202.91%	120.06%	100.00%	-
EY	3.87	8.15	8.10	12.16	7.16	12.11	14.53	-18.19%
YoY %	-52.52%	0.62%	-33.39%	69.83%	-40.88%	-16.66%	-	-
Horiz. %	26.63%	56.09%	55.75%	83.69%	49.28%	83.34%	100.00%	-
DY	2.32	1.88	2.20	3.41	3.21	3.29	3.57	-6.33%
YoY %	23.40%	-14.55%	-35.48%	6.23%	-2.43%	-7.84%	-	-
Horiz. %	64.99%	52.66%	61.62%	95.52%	89.92%	92.16%	100.00%	-
P/NAPS	0.00	1.41	1.41	0.73	0.69	0.70	0.55	-
YoY %	0.00%	0.00%	93.15%	5.80%	-1.43%	27.27%	-	-
Horiz. %	0.00%	256.36%	256.36%	132.73%	125.45%	127.27%	100.00%	-

	30/06/16	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Announcement Date
Date	-	29/01/15	24/01/14	31/01/13	30/01/12	27/01/11	28/01/10	-
Price	0.00	2.11	1.70	1.00	0.82	0.88	0.54	-
P/RPS	0.00	1.17	1.03	0.70	0.66	0.81	0.60	-
YoY %	0.00%	13.59%	47.14%	6.06%	-18.52%	35.00%	-	-
Horiz. %	0.00%	195.00%	171.67%	116.67%	110.00%	135.00%	100.00%	-
P/EPS	0.00	12.56	11.53	9.34	14.68	9.56	6.64	-
YoY %	0.00%	8.93%	23.45%	-36.38%	53.56%	43.98%	-	-
Horiz. %	0.00%	189.16%	173.64%	140.66%	221.08%	143.98%	100.00%	-
EY	0.00	7.96	8.67	10.70	6.81	10.46	15.07	-
YoY %	0.00%	-8.19%	-18.97%	57.12%	-34.89%	-30.59%	-	-
Horiz. %	0.00%	52.82%	57.53%	71.00%	45.19%	69.41%	100.00%	-
DY	0.00	1.83	2.35	3.00	3.05	2.84	3.70	-
YoY %	0.00%	-22.13%	-21.67%	-1.64%	7.39%	-23.24%	-	-
Horiz. %	0.00%	49.46%	63.51%	81.08%	82.43%	76.76%	100.00%	-
P/NAPS	0.00	1.45	1.32	0.83	0.73	0.81	0.53	-
YoY %	0.00%	9.85%	59.04%	13.70%	-9.88%	52.83%	-	-
Horiz. %	0.00%	273.58%	249.06%	156.60%	137.74%	152.83%	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