[SPRITZER] YoY TTM Result on 31-Aug-2014 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
14-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- 6.67%
YoY- 7.95%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 323,772 153,698 70,303 245,467 209,940 184,629 154,105 11.93%
PBT 37,656 14,809 7,348 30,513 25,259 16,272 8,952 24.37%
Tax -10,409 -4,536 -1,158 -7,509 -3,949 -4,093 -2,055 27.93%
NP 27,247 10,273 6,190 23,004 21,310 12,179 6,897 23.19%
-
NP to SH 27,247 10,273 6,190 23,004 21,310 12,179 6,897 23.19%
-
Tax Rate 27.64% 30.63% 15.76% 24.61% 15.63% 25.15% 22.96% -
Total Cost 296,525 143,425 64,113 222,463 188,630 172,450 147,208 11.21%
-
Net Worth 383,277 297,605 0 195,474 172,306 153,022 144,017 16.02%
Dividend
31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div 10,167 - - 5,318 5,250 3,927 3,212 19.11%
Div Payout % 37.32% - - 23.12% 24.64% 32.25% 46.58% -
Equity
31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 383,277 297,605 0 195,474 172,306 153,022 144,017 16.02%
NOSH 209,992 181,977 147,030 135,784 132,045 130,788 131,008 7.42%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 8.42% 6.68% 8.80% 9.37% 10.15% 6.60% 4.48% -
ROE 7.11% 3.45% 0.00% 11.77% 12.37% 7.96% 4.79% -
Per Share
31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 154.20 84.46 47.82 180.78 158.99 141.17 117.63 4.19%
EPS 12.98 5.65 4.21 16.94 16.14 9.31 5.26 14.69%
DPS 4.84 0.00 0.00 3.92 4.00 3.00 2.50 10.55%
NAPS 1.8254 1.6354 0.00 1.4396 1.3049 1.17 1.0993 8.00%
Adjusted Per Share Value based on latest NOSH - 135,784
31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 101.56 48.21 22.05 77.00 65.85 57.91 48.34 11.93%
EPS 8.55 3.22 1.94 7.22 6.68 3.82 2.16 23.23%
DPS 3.19 0.00 0.00 1.67 1.65 1.23 1.01 19.07%
NAPS 1.2022 0.9335 0.00 0.6131 0.5405 0.48 0.4517 16.02%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/03/18 31/03/17 31/03/16 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 2.42 2.30 2.39 2.24 1.54 0.81 0.91 -
P/RPS 1.57 2.72 5.00 1.24 0.97 0.57 0.77 11.42%
P/EPS 18.65 40.74 56.77 13.22 9.54 8.70 17.29 1.15%
EY 5.36 2.45 1.76 7.56 10.48 11.50 5.79 -1.16%
DY 2.00 0.00 0.00 1.75 2.60 3.70 2.75 -4.72%
P/NAPS 1.33 1.41 0.00 1.56 1.18 0.69 0.83 7.42%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/05/18 29/05/17 - 14/10/14 11/10/13 31/10/12 24/10/11 -
Price 2.35 2.50 0.00 2.04 1.68 0.85 0.66 -
P/RPS 1.52 2.96 0.00 1.13 1.06 0.60 0.56 16.37%
P/EPS 18.11 44.29 0.00 12.04 10.41 9.13 12.54 5.73%
EY 5.52 2.26 0.00 8.30 9.61 10.96 7.98 -5.44%
DY 2.06 0.00 0.00 1.92 2.38 3.53 3.79 -8.84%
P/NAPS 1.29 1.53 0.00 1.42 1.29 0.73 0.60 12.32%

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