[SPRITZER] YoY TTM Result on 31-Aug-2010 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
19-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- -2.42%
YoY- 38.94%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 209,940 184,629 154,105 135,205 111,071 103,244 81,861 16.97%
PBT 25,259 16,272 8,952 14,033 9,829 8,706 5,304 29.67%
Tax -3,949 -4,093 -2,055 -1,794 -1,020 -501 -604 36.70%
NP 21,310 12,179 6,897 12,239 8,809 8,205 4,700 28.62%
-
NP to SH 21,310 12,179 6,897 12,239 8,809 8,205 4,700 28.62%
-
Tax Rate 15.63% 25.15% 22.96% 12.78% 10.38% 5.75% 11.39% -
Total Cost 188,630 172,450 147,208 122,966 102,262 95,039 77,161 16.04%
-
Net Worth 172,306 153,022 144,017 140,012 130,109 123,517 116,302 6.76%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 5,250 3,927 3,212 3,268 2,606 1,957 1,471 23.59%
Div Payout % 24.64% 32.25% 46.58% 26.71% 29.59% 23.85% 31.31% -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 172,306 153,022 144,017 140,012 130,109 123,517 116,302 6.76%
NOSH 132,045 130,788 131,008 130,853 130,382 48,950 48,975 17.95%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 10.15% 6.60% 4.48% 9.05% 7.93% 7.95% 5.74% -
ROE 12.37% 7.96% 4.79% 8.74% 6.77% 6.64% 4.04% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 158.99 141.17 117.63 103.33 85.19 210.91 167.15 -0.82%
EPS 16.14 9.31 5.26 9.35 6.76 16.76 9.60 9.03%
DPS 4.00 3.00 2.50 2.50 2.00 4.00 3.00 4.90%
NAPS 1.3049 1.17 1.0993 1.07 0.9979 2.5233 2.3747 -9.48%
Adjusted Per Share Value based on latest NOSH - 130,853
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 65.85 57.91 48.34 42.41 34.84 32.38 25.68 16.97%
EPS 6.68 3.82 2.16 3.84 2.76 2.57 1.47 28.66%
DPS 1.65 1.23 1.01 1.03 0.82 0.61 0.46 23.70%
NAPS 0.5405 0.48 0.4517 0.4392 0.4081 0.3874 0.3648 6.76%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 1.54 0.81 0.91 0.81 0.56 0.54 0.42 -
P/RPS 0.97 0.57 0.77 0.78 0.66 0.26 0.25 25.32%
P/EPS 9.54 8.70 17.29 8.66 8.29 3.22 4.38 13.83%
EY 10.48 11.50 5.79 11.55 12.06 31.04 22.85 -12.17%
DY 2.60 3.70 2.75 3.09 3.57 7.41 7.14 -15.48%
P/NAPS 1.18 0.69 0.83 0.76 0.56 0.21 0.18 36.76%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 11/10/13 31/10/12 24/10/11 19/10/10 28/09/09 22/10/08 31/10/07 -
Price 1.68 0.85 0.66 0.80 0.56 0.50 0.47 -
P/RPS 1.06 0.60 0.56 0.77 0.66 0.24 0.28 24.81%
P/EPS 10.41 9.13 12.54 8.55 8.29 2.98 4.90 13.36%
EY 9.61 10.96 7.98 11.69 12.06 33.52 20.42 -11.79%
DY 2.38 3.53 3.79 3.13 3.57 8.00 6.38 -15.14%
P/NAPS 1.29 0.73 0.60 0.75 0.56 0.20 0.20 36.39%

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