[SPRITZER] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -13.91%
YoY- 65.96%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 CAGR
Revenue 372,080 360,236 323,772 153,698 70,303 245,467 209,940 9.07%
PBT 44,495 34,352 37,656 14,809 7,348 30,513 25,259 8.97%
Tax -12,178 -9,193 -10,409 -4,536 -1,158 -7,509 -3,949 18.64%
NP 32,317 25,159 27,247 10,273 6,190 23,004 21,310 6.52%
-
NP to SH 32,317 25,159 27,247 10,273 6,190 23,004 21,310 6.52%
-
Tax Rate 27.37% 26.76% 27.64% 30.63% 15.76% 24.61% 15.63% -
Total Cost 339,763 335,077 296,525 143,425 64,113 222,463 188,630 9.34%
-
Net Worth 425,208 396,883 383,277 297,605 0 195,474 172,306 14.69%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 CAGR
Div 9,448 7,348 10,167 - - 5,318 5,250 9.33%
Div Payout % 29.24% 29.21% 37.32% - - 23.12% 24.64% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 CAGR
Net Worth 425,208 396,883 383,277 297,605 0 195,474 172,306 14.69%
NOSH 209,992 209,992 209,992 181,977 147,030 135,784 132,045 7.29%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 CAGR
NP Margin 8.69% 6.98% 8.42% 6.68% 8.80% 9.37% 10.15% -
ROE 7.60% 6.34% 7.11% 3.45% 0.00% 11.77% 12.37% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 CAGR
RPS 177.21 171.57 154.20 84.46 47.82 180.78 158.99 1.66%
EPS 15.39 11.98 12.98 5.65 4.21 16.94 16.14 -0.71%
DPS 4.50 3.50 4.84 0.00 0.00 3.92 4.00 1.80%
NAPS 2.0251 1.8902 1.8254 1.6354 0.00 1.4396 1.3049 6.90%
Adjusted Per Share Value based on latest NOSH - 182,605
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 CAGR
RPS 116.52 112.82 101.40 48.13 22.02 76.87 65.75 9.07%
EPS 10.12 7.88 8.53 3.22 1.94 7.20 6.67 6.53%
DPS 2.96 2.30 3.18 0.00 0.00 1.67 1.64 9.37%
NAPS 1.3316 1.2429 1.2003 0.932 0.00 0.6122 0.5396 14.69%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 29/08/14 30/08/13 -
Price 1.90 2.19 2.42 2.30 2.39 2.24 1.54 -
P/RPS 1.07 1.28 1.57 2.72 5.00 1.24 0.97 1.50%
P/EPS 12.34 18.28 18.65 40.74 56.77 13.22 9.54 3.98%
EY 8.10 5.47 5.36 2.45 1.76 7.56 10.48 -3.83%
DY 2.37 1.60 2.00 0.00 0.00 1.75 2.60 -1.39%
P/NAPS 0.94 1.16 1.33 1.41 0.00 1.56 1.18 -3.39%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 31/08/13 CAGR
Date 24/06/20 30/05/19 30/05/18 29/05/17 - 14/10/14 11/10/13 -
Price 2.00 2.30 2.35 2.50 0.00 2.04 1.68 -
P/RPS 1.13 1.34 1.52 2.96 0.00 1.13 1.06 0.97%
P/EPS 12.99 19.20 18.11 44.29 0.00 12.04 10.41 3.41%
EY 7.70 5.21 5.52 2.26 0.00 8.30 9.61 -3.30%
DY 2.25 1.52 2.06 0.00 0.00 1.92 2.38 -0.84%
P/NAPS 0.99 1.22 1.29 1.53 0.00 1.42 1.29 -3.93%

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