[SPRITZER] YoY TTM Result on 31-Aug-2005 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- 5.33%
YoY- -5.58%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 103,244 81,861 70,964 66,873 65,359 57,233 50,881 12.50%
PBT 8,706 5,304 4,549 3,709 4,270 6,056 6,395 5.27%
Tax -501 -604 -1,048 -747 -1,133 -1,857 -1,131 -12.67%
NP 8,205 4,700 3,501 2,962 3,137 4,199 5,264 7.67%
-
NP to SH 8,205 4,700 3,501 2,962 3,137 4,199 5,264 7.67%
-
Tax Rate 5.75% 11.39% 23.04% 20.14% 26.53% 30.66% 17.69% -
Total Cost 95,039 77,161 67,463 63,911 62,222 53,034 45,617 13.00%
-
Net Worth 123,517 116,302 113,207 110,750 102,572 103,941 101,545 3.31%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div 1,957 1,471 2,694 1,466 1,227 1,221 1,225 8.11%
Div Payout % 23.85% 31.31% 76.96% 49.50% 39.14% 29.08% 23.29% -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 123,517 116,302 113,207 110,750 102,572 103,941 101,545 3.31%
NOSH 48,950 48,975 49,039 48,978 49,096 49,042 48,977 -0.00%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 7.95% 5.74% 4.93% 4.43% 4.80% 7.34% 10.35% -
ROE 6.64% 4.04% 3.09% 2.67% 3.06% 4.04% 5.18% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 210.91 167.15 144.71 136.54 133.12 116.70 103.89 12.51%
EPS 16.76 9.60 7.14 6.05 6.39 8.56 10.75 7.67%
DPS 4.00 3.00 5.50 3.00 2.50 2.50 2.50 8.14%
NAPS 2.5233 2.3747 2.3085 2.2612 2.0892 2.1194 2.0733 3.32%
Adjusted Per Share Value based on latest NOSH - 48,978
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 32.33 25.64 22.22 20.94 20.47 17.92 15.93 12.50%
EPS 2.57 1.47 1.10 0.93 0.98 1.32 1.65 7.65%
DPS 0.61 0.46 0.84 0.46 0.38 0.38 0.38 8.19%
NAPS 0.3868 0.3642 0.3545 0.3468 0.3212 0.3255 0.318 3.31%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 0.54 0.42 0.44 0.44 0.61 0.59 0.64 -
P/RPS 0.26 0.25 0.30 0.32 0.46 0.51 0.62 -13.47%
P/EPS 3.22 4.38 6.16 7.28 9.55 6.89 5.95 -9.71%
EY 31.04 22.85 16.23 13.74 10.47 14.51 16.79 10.77%
DY 7.41 7.14 12.50 6.82 4.10 4.24 3.91 11.23%
P/NAPS 0.21 0.18 0.19 0.19 0.29 0.28 0.31 -6.27%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 22/10/08 31/10/07 19/10/06 27/10/05 05/10/04 23/09/03 24/10/02 -
Price 0.50 0.47 0.42 0.44 0.60 0.59 0.57 -
P/RPS 0.24 0.28 0.29 0.32 0.45 0.51 0.55 -12.89%
P/EPS 2.98 4.90 5.88 7.28 9.39 6.89 5.30 -9.14%
EY 33.52 20.42 17.00 13.74 10.65 14.51 18.86 10.04%
DY 8.00 6.38 13.10 6.82 4.17 4.24 4.39 10.50%
P/NAPS 0.20 0.20 0.18 0.19 0.29 0.28 0.27 -4.87%

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