[SPRITZER] YoY TTM Result on 31-Aug-2007 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
31-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- 23.2%
YoY- 34.25%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 135,205 111,071 103,244 81,861 70,964 66,873 65,359 12.87%
PBT 14,033 9,829 8,706 5,304 4,549 3,709 4,270 21.92%
Tax -1,794 -1,020 -501 -604 -1,048 -747 -1,133 7.95%
NP 12,239 8,809 8,205 4,700 3,501 2,962 3,137 25.45%
-
NP to SH 12,239 8,809 8,205 4,700 3,501 2,962 3,137 25.45%
-
Tax Rate 12.78% 10.38% 5.75% 11.39% 23.04% 20.14% 26.53% -
Total Cost 122,966 102,262 95,039 77,161 67,463 63,911 62,222 12.01%
-
Net Worth 140,012 130,109 123,517 116,302 113,207 110,750 102,572 5.32%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div 3,268 2,606 1,957 1,471 2,694 1,466 1,227 17.72%
Div Payout % 26.71% 29.59% 23.85% 31.31% 76.96% 49.50% 39.14% -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 140,012 130,109 123,517 116,302 113,207 110,750 102,572 5.32%
NOSH 130,853 130,382 48,950 48,975 49,039 48,978 49,096 17.73%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin 9.05% 7.93% 7.95% 5.74% 4.93% 4.43% 4.80% -
ROE 8.74% 6.77% 6.64% 4.04% 3.09% 2.67% 3.06% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 103.33 85.19 210.91 167.15 144.71 136.54 133.12 -4.13%
EPS 9.35 6.76 16.76 9.60 7.14 6.05 6.39 6.54%
DPS 2.50 2.00 4.00 3.00 5.50 3.00 2.50 0.00%
NAPS 1.07 0.9979 2.5233 2.3747 2.3085 2.2612 2.0892 -10.54%
Adjusted Per Share Value based on latest NOSH - 48,975
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 42.34 34.78 32.33 25.64 22.22 20.94 20.47 12.87%
EPS 3.83 2.76 2.57 1.47 1.10 0.93 0.98 25.49%
DPS 1.02 0.82 0.61 0.46 0.84 0.46 0.38 17.87%
NAPS 0.4385 0.4075 0.3868 0.3642 0.3545 0.3468 0.3212 5.32%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 -
Price 0.81 0.56 0.54 0.42 0.44 0.44 0.61 -
P/RPS 0.78 0.66 0.26 0.25 0.30 0.32 0.46 9.19%
P/EPS 8.66 8.29 3.22 4.38 6.16 7.28 9.55 -1.61%
EY 11.55 12.06 31.04 22.85 16.23 13.74 10.47 1.64%
DY 3.09 3.57 7.41 7.14 12.50 6.82 4.10 -4.60%
P/NAPS 0.76 0.56 0.21 0.18 0.19 0.19 0.29 17.40%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 19/10/10 28/09/09 22/10/08 31/10/07 19/10/06 27/10/05 05/10/04 -
Price 0.80 0.56 0.50 0.47 0.42 0.44 0.60 -
P/RPS 0.77 0.66 0.24 0.28 0.29 0.32 0.45 9.36%
P/EPS 8.55 8.29 2.98 4.90 5.88 7.28 9.39 -1.54%
EY 11.69 12.06 33.52 20.42 17.00 13.74 10.65 1.56%
DY 3.13 3.57 8.00 6.38 13.10 6.82 4.17 -4.66%
P/NAPS 0.75 0.56 0.20 0.20 0.18 0.19 0.29 17.15%

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