[SPRITZER] YoY TTM Result on 31-Aug-2009 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- 8.43%
YoY- 7.36%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 184,629 154,105 135,205 111,071 103,244 81,861 70,964 17.25%
PBT 16,272 8,952 14,033 9,829 8,706 5,304 4,549 23.64%
Tax -4,093 -2,055 -1,794 -1,020 -501 -604 -1,048 25.46%
NP 12,179 6,897 12,239 8,809 8,205 4,700 3,501 23.07%
-
NP to SH 12,179 6,897 12,239 8,809 8,205 4,700 3,501 23.07%
-
Tax Rate 25.15% 22.96% 12.78% 10.38% 5.75% 11.39% 23.04% -
Total Cost 172,450 147,208 122,966 102,262 95,039 77,161 67,463 16.91%
-
Net Worth 153,022 144,017 140,012 130,109 123,517 116,302 113,207 5.14%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div 3,927 3,212 3,268 2,606 1,957 1,471 2,694 6.47%
Div Payout % 32.25% 46.58% 26.71% 29.59% 23.85% 31.31% 76.96% -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 153,022 144,017 140,012 130,109 123,517 116,302 113,207 5.14%
NOSH 130,788 131,008 130,853 130,382 48,950 48,975 49,039 17.74%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 6.60% 4.48% 9.05% 7.93% 7.95% 5.74% 4.93% -
ROE 7.96% 4.79% 8.74% 6.77% 6.64% 4.04% 3.09% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 141.17 117.63 103.33 85.19 210.91 167.15 144.71 -0.41%
EPS 9.31 5.26 9.35 6.76 16.76 9.60 7.14 4.51%
DPS 3.00 2.50 2.50 2.00 4.00 3.00 5.50 -9.60%
NAPS 1.17 1.0993 1.07 0.9979 2.5233 2.3747 2.3085 -10.69%
Adjusted Per Share Value based on latest NOSH - 130,382
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 57.91 48.34 42.41 34.84 32.38 25.68 22.26 17.25%
EPS 3.82 2.16 3.84 2.76 2.57 1.47 1.10 23.03%
DPS 1.23 1.01 1.03 0.82 0.61 0.46 0.85 6.34%
NAPS 0.48 0.4517 0.4392 0.4081 0.3874 0.3648 0.3551 5.14%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 0.81 0.91 0.81 0.56 0.54 0.42 0.44 -
P/RPS 0.57 0.77 0.78 0.66 0.26 0.25 0.30 11.27%
P/EPS 8.70 17.29 8.66 8.29 3.22 4.38 6.16 5.91%
EY 11.50 5.79 11.55 12.06 31.04 22.85 16.23 -5.57%
DY 3.70 2.75 3.09 3.57 7.41 7.14 12.50 -18.34%
P/NAPS 0.69 0.83 0.76 0.56 0.21 0.18 0.19 23.95%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 31/10/12 24/10/11 19/10/10 28/09/09 22/10/08 31/10/07 19/10/06 -
Price 0.85 0.66 0.80 0.56 0.50 0.47 0.42 -
P/RPS 0.60 0.56 0.77 0.66 0.24 0.28 0.29 12.86%
P/EPS 9.13 12.54 8.55 8.29 2.98 4.90 5.88 7.60%
EY 10.96 7.98 11.69 12.06 33.52 20.42 17.00 -7.04%
DY 3.53 3.79 3.13 3.57 8.00 6.38 13.10 -19.61%
P/NAPS 0.73 0.60 0.75 0.56 0.20 0.20 0.18 26.25%

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