[SPRITZER] YoY TTM Result on 31-Aug-2004 [#1]

Stock

[SPRITZER] SPRITZER BHD

Announcement Date

05-Oct-2004

Admission Sponsor

Sponsor

Financial Year

31-May-2005

Quarter

31-Aug-2004 [#1]

Profit Trend

QoQ- -18.77%

YoY- -25.29%

Quarter Report

SPRITZER's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	31/08/01	CAGR
TTM Result
Revenue	81,861	70,964	66,873	65,359	57,233	50,881	56,827	6.26%
YoY %	15.36%	6.12%	2.32%	14.20%	12.48%	-10.46%	-	-
Horiz. %	144.05%	124.88%	117.68%	115.01%	100.71%	89.54%	100.00%	-
PBT	5,304	4,549	3,709	4,270	6,056	6,395	9,899	-9.87%
YoY %	16.60%	22.65%	-13.14%	-29.49%	-5.30%	-35.40%	-	-
Horiz. %	53.58%	45.95%	37.47%	43.14%	61.18%	64.60%	100.00%	-
Tax	-604	-1,048	-747	-1,133	-1,857	-1,131	-554	1.44%
YoY %	42.37%	-40.29%	34.07%	38.99%	-64.19%	-104.15%	-	-
Horiz. %	109.03%	189.17%	134.84%	204.51%	335.20%	204.15%	100.00%	-
NP	4,700	3,501	2,962	3,137	4,199	5,264	9,345	-10.81%
YoY %	34.25%	18.20%	-5.58%	-25.29%	-20.23%	-43.67%	-	-
Horiz. %	50.29%	37.46%	31.70%	33.57%	44.93%	56.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,700	3,501	2,962	3,137	4,199	5,264	9,345	-10.81%
YoY %	34.25%	18.20%	-5.58%	-25.29%	-20.23%	-43.67%	-	-
Horiz. %	50.29%	37.46%	31.70%	33.57%	44.93%	56.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.39%	23.04%	20.14%	26.53%	30.66%	17.69%	5.60%	-
YoY %	-50.56%	14.40%	-24.09%	-13.47%	73.32%	215.89%	-	-
Horiz. %	203.39%	411.43%	359.64%	473.75%	547.50%	315.89%	100.00%	-
Total Cost	77,161	67,463	63,911	62,222	53,034	45,617	47,482	8.42%
YoY %	14.38%	5.56%	2.71%	17.32%	16.26%	-3.93%	-	-
Horiz. %	162.51%	142.08%	134.60%	131.04%	111.69%	96.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	116,302	113,207	110,750	102,572	103,941	101,545	98,289	2.84%
YoY %	2.73%	2.22%	7.97%	-1.32%	2.36%	3.31%	-	-
Horiz. %	118.33%	115.18%	112.68%	104.36%	105.75%	103.31%	100.00%	-

	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	31/08/01	CAGR
Dividend
Div	1,471	2,694	1,466	1,227	1,221	1,225	1,958	-4.65%
YoY %	-45.40%	83.77%	19.48%	0.49%	-0.33%	-37.44%	-	-
Horiz. %	75.13%	137.59%	74.87%	62.67%	62.36%	62.56%	100.00%	-
Div Payout %	31.31%	76.96%	49.50%	39.14%	29.08%	23.29%	20.96%	-
YoY %	-59.32%	55.47%	26.47%	34.59%	24.86%	11.12%	-	-
Horiz. %	149.38%	367.18%	236.16%	186.74%	138.74%	111.12%	100.00%	-

	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	31/08/01	CAGR
Equity
Net Worth	116,302	113,207	110,750	102,572	103,941	101,545	98,289	2.84%
YoY %	2.73%	2.22%	7.97%	-1.32%	2.36%	3.31%	-	-
Horiz. %	118.33%	115.18%	112.68%	104.36%	105.75%	103.31%	100.00%	-
NOSH	48,975	49,039	48,978	49,096	49,042	48,977	48,999	-0.00%
YoY %	-0.13%	0.12%	-0.24%	0.11%	0.13%	-0.04%	-	-
Horiz. %	99.95%	100.08%	99.96%	100.20%	100.09%	99.96%	100.00%	-

	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	31/08/01	CAGR
Ratio Analysis
NP Margin	5.74%	4.93%	4.43%	4.80%	7.34%	10.35%	16.44%	-
YoY %	16.43%	11.29%	-7.71%	-34.60%	-29.08%	-37.04%	-	-
Horiz. %	34.91%	29.99%	26.95%	29.20%	44.65%	62.96%	100.00%	-
ROE	4.04%	3.09%	2.67%	3.06%	4.04%	5.18%	9.51%	-
YoY %	30.74%	15.73%	-12.75%	-24.26%	-22.01%	-45.53%	-	-
Horiz. %	42.48%	32.49%	28.08%	32.18%	42.48%	54.47%	100.00%	-

	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	31/08/01	CAGR
Per Share
RPS	167.15	144.71	136.54	133.12	116.70	103.89	115.97	6.27%
YoY %	15.51%	5.98%	2.57%	14.07%	12.33%	-10.42%	-	-
Horiz. %	144.13%	124.78%	117.74%	114.79%	100.63%	89.58%	100.00%	-
EPS	9.60	7.14	6.05	6.39	8.56	10.75	19.07	-10.80%
YoY %	34.45%	18.02%	-5.32%	-25.35%	-20.37%	-43.63%	-	-
Horiz. %	50.34%	37.44%	31.73%	33.51%	44.89%	56.37%	100.00%	-
DPS	3.00	5.50	3.00	2.50	2.50	2.50	4.00	-4.67%
YoY %	-45.45%	83.33%	20.00%	0.00%	0.00%	-37.50%	-	-
Horiz. %	75.00%	137.50%	75.00%	62.50%	62.50%	62.50%	100.00%	-
NAPS	2.3747	2.3085	2.2612	2.0892	2.1194	2.0733	2.0059	2.85%
YoY %	2.87%	2.09%	8.23%	-1.42%	2.22%	3.36%	-	-
Horiz. %	118.39%	115.09%	112.73%	104.15%	105.66%	103.36%	100.00%	-

	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	31/08/01	CAGR
Adjusted Per Share Value based on latest NOSH - 49,096
RPS	25.68	22.26	20.98	20.50	17.95	15.96	17.82	6.27%
YoY %	15.36%	6.10%	2.34%	14.21%	12.47%	-10.44%	-	-
Horiz. %	144.11%	124.92%	117.73%	115.04%	100.73%	89.56%	100.00%	-
EPS	1.47	1.10	0.93	0.98	1.32	1.65	2.93	-10.85%
YoY %	33.64%	18.28%	-5.10%	-25.76%	-20.00%	-43.69%	-	-
Horiz. %	50.17%	37.54%	31.74%	33.45%	45.05%	56.31%	100.00%	-
DPS	0.46	0.85	0.46	0.39	0.38	0.38	0.61	-4.59%
YoY %	-45.88%	84.78%	17.95%	2.63%	0.00%	-37.70%	-	-
Horiz. %	75.41%	139.34%	75.41%	63.93%	62.30%	62.30%	100.00%	-
NAPS	0.3648	0.3551	0.3474	0.3217	0.326	0.3185	0.3083	2.84%
YoY %	2.73%	2.22%	7.99%	-1.32%	2.35%	3.31%	-	-
Horiz. %	118.33%	115.18%	112.68%	104.35%	105.74%	103.31%	100.00%	-

	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	31/08/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/08/07	30/08/06	30/08/05	30/08/04	29/08/03	30/08/02	30/08/01	-
Price	0.42	0.44	0.44	0.61	0.59	0.64	0.68	-
P/RPS	0.25	0.30	0.32	0.46	0.51	0.62	0.59	-13.32%
YoY %	-16.67%	-6.25%	-30.43%	-9.80%	-17.74%	5.08%	-	-
Horiz. %	42.37%	50.85%	54.24%	77.97%	86.44%	105.08%	100.00%	-
P/EPS	4.38	6.16	7.28	9.55	6.89	5.95	3.57	3.46%
YoY %	-28.90%	-15.38%	-23.77%	38.61%	15.80%	66.67%	-	-
Horiz. %	122.69%	172.55%	203.92%	267.51%	193.00%	166.67%	100.00%	-
EY	22.85	16.23	13.74	10.47	14.51	16.79	28.05	-3.35%
YoY %	40.79%	18.12%	31.23%	-27.84%	-13.58%	-40.14%	-	-
Horiz. %	81.46%	57.86%	48.98%	37.33%	51.73%	59.86%	100.00%	-
DY	7.14	12.50	6.82	4.10	4.24	3.91	5.88	3.28%
YoY %	-42.88%	83.28%	66.34%	-3.30%	8.44%	-33.50%	-	-
Horiz. %	121.43%	212.59%	115.99%	69.73%	72.11%	66.50%	100.00%	-
P/NAPS	0.18	0.19	0.19	0.29	0.28	0.31	0.34	-10.05%
YoY %	-5.26%	0.00%	-34.48%	3.57%	-9.68%	-8.82%	-	-
Horiz. %	52.94%	55.88%	55.88%	85.29%	82.35%	91.18%	100.00%	-

	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	31/08/01	CAGR
Price Multiplier on Announcement Date
Date	31/10/07	19/10/06	27/10/05	05/10/04	23/09/03	24/10/02	24/10/01	-
Price	0.47	0.42	0.44	0.60	0.59	0.57	0.63	-
P/RPS	0.28	0.29	0.32	0.45	0.51	0.55	0.54	-10.36%
YoY %	-3.45%	-9.38%	-28.89%	-11.76%	-7.27%	1.85%	-	-
Horiz. %	51.85%	53.70%	59.26%	83.33%	94.44%	101.85%	100.00%	-
P/EPS	4.90	5.88	7.28	9.39	6.89	5.30	3.30	6.80%
YoY %	-16.67%	-19.23%	-22.47%	36.28%	30.00%	60.61%	-	-
Horiz. %	148.48%	178.18%	220.61%	284.55%	208.79%	160.61%	100.00%	-
EY	20.42	17.00	13.74	10.65	14.51	18.86	30.27	-6.34%
YoY %	20.12%	23.73%	29.01%	-26.60%	-23.06%	-37.69%	-	-
Horiz. %	67.46%	56.16%	45.39%	35.18%	47.94%	62.31%	100.00%	-
DY	6.38	13.10	6.82	4.17	4.24	4.39	6.35	0.07%
YoY %	-51.30%	92.08%	63.55%	-1.65%	-3.42%	-30.87%	-	-
Horiz. %	100.47%	206.30%	107.40%	65.67%	66.77%	69.13%	100.00%	-
P/NAPS	0.20	0.18	0.19	0.29	0.28	0.27	0.31	-7.04%
YoY %	11.11%	-5.26%	-34.48%	3.57%	3.70%	-12.90%	-	-
Horiz. %	64.52%	58.06%	61.29%	93.55%	90.32%	87.10%	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