[SPRITZER] YoY TTM Result on 30-Nov-2014 [#2]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- 0.43%
YoY- 18.19%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 328,871 258,517 155,947 248,131 218,458 186,219 163,350 11.20%
PBT 39,430 23,793 18,127 30,480 23,443 18,435 10,415 22.40%
Tax -10,633 -7,817 -4,373 -7,377 -3,896 -4,462 -3,107 20.53%
NP 28,797 15,976 13,754 23,103 19,547 13,973 7,308 23.14%
-
NP to SH 28,797 15,976 13,754 23,103 19,547 13,973 7,308 23.14%
-
Tax Rate 26.97% 32.85% 24.12% 24.20% 16.62% 24.20% 29.83% -
Total Cost 300,074 242,541 142,193 225,028 198,911 172,246 156,042 10.43%
-
Net Worth 378,406 297,226 0 200,684 170,842 157,946 147,045 15.43%
Dividend
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div 10,167 6,278 8,238 5,318 5,250 3,927 3,212 19.11%
Div Payout % 35.31% 39.30% 59.90% 23.02% 26.86% 28.11% 43.96% -
Equity
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 378,406 297,226 0 200,684 170,842 157,946 147,045 15.43%
NOSH 209,992 182,526 149,782 137,539 132,559 130,534 130,823 7.44%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 8.76% 6.18% 8.82% 9.31% 8.95% 7.50% 4.47% -
ROE 7.61% 5.38% 0.00% 11.51% 11.44% 8.85% 4.97% -
Per Share
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 156.63 141.63 104.12 180.41 164.80 142.66 124.86 3.50%
EPS 13.71 8.75 9.18 16.80 14.75 10.70 5.59 14.59%
DPS 4.84 3.44 5.50 3.87 4.00 3.00 2.50 10.55%
NAPS 1.8022 1.6284 0.00 1.4591 1.2888 1.21 1.124 7.43%
Adjusted Per Share Value based on latest NOSH - 137,539
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 102.99 80.96 48.84 77.71 68.41 58.32 51.16 11.20%
EPS 9.02 5.00 4.31 7.24 6.12 4.38 2.29 23.13%
DPS 3.18 1.97 2.58 1.67 1.64 1.23 1.01 19.02%
NAPS 1.1851 0.9308 0.00 0.6285 0.535 0.4946 0.4605 15.43%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 29/06/18 30/06/17 30/06/16 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 2.31 2.45 2.37 2.06 1.82 0.88 0.78 -
P/RPS 1.47 1.73 2.28 1.14 1.10 0.62 0.62 14.00%
P/EPS 16.84 27.99 25.81 12.26 12.34 8.22 13.96 2.88%
EY 5.94 3.57 3.87 8.15 8.10 12.16 7.16 -2.79%
DY 2.10 1.40 2.32 1.88 2.20 3.41 3.21 -6.23%
P/NAPS 1.28 1.50 0.00 1.41 1.41 0.73 0.69 9.83%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 28/08/18 23/08/17 - 29/01/15 24/01/14 31/01/13 30/01/12 -
Price 2.33 2.23 0.00 2.11 1.70 1.00 0.82 -
P/RPS 1.49 1.57 0.00 1.17 1.03 0.70 0.66 13.16%
P/EPS 16.99 25.48 0.00 12.56 11.53 9.34 14.68 2.24%
EY 5.89 3.92 0.00 7.96 8.67 10.70 6.81 -2.17%
DY 2.08 1.54 0.00 1.83 2.35 3.00 3.05 -5.64%
P/NAPS 1.29 1.37 0.00 1.45 1.32 0.83 0.73 9.02%

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