[SPRITZER] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 6.94%
YoY- 165.23%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 CAGR
Revenue 291,700 372,080 360,236 323,772 153,698 70,303 245,467 2.65%
PBT 29,383 44,495 34,352 37,656 14,809 7,348 30,513 -0.57%
Tax 3,552 -12,178 -9,193 -10,409 -4,536 -1,158 -7,509 -
NP 32,935 32,317 25,159 27,247 10,273 6,190 23,004 5.59%
-
NP to SH 32,935 32,317 25,159 27,247 10,273 6,190 23,004 5.59%
-
Tax Rate -12.09% 27.37% 26.76% 27.64% 30.63% 15.76% 24.61% -
Total Cost 258,765 339,763 335,077 296,525 143,425 64,113 222,463 2.32%
-
Net Worth 450,740 425,208 396,883 383,277 297,605 0 195,474 13.52%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 CAGR
Div 9,448 9,448 7,348 10,167 - - 5,318 9.11%
Div Payout % 28.69% 29.24% 29.21% 37.32% - - 23.12% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 CAGR
Net Worth 450,740 425,208 396,883 383,277 297,605 0 195,474 13.52%
NOSH 209,992 209,992 209,992 209,992 181,977 147,030 135,784 6.84%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 CAGR
NP Margin 11.29% 8.69% 6.98% 8.42% 6.68% 8.80% 9.37% -
ROE 7.31% 7.60% 6.34% 7.11% 3.45% 0.00% 11.77% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 CAGR
RPS 138.93 177.21 171.57 154.20 84.46 47.82 180.78 -3.91%
EPS 15.69 15.39 11.98 12.98 5.65 4.21 16.94 -1.15%
DPS 4.50 4.50 3.50 4.84 0.00 0.00 3.92 2.11%
NAPS 2.1467 2.0251 1.8902 1.8254 1.6354 0.00 1.4396 6.25%
Adjusted Per Share Value based on latest NOSH - 209,992
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 CAGR
RPS 91.50 116.71 112.99 101.56 48.21 22.05 77.00 2.65%
EPS 10.33 10.14 7.89 8.55 3.22 1.94 7.22 5.58%
DPS 2.96 2.96 2.31 3.19 0.00 0.00 1.67 9.07%
NAPS 1.4138 1.3337 1.2449 1.2022 0.9335 0.00 0.6131 13.52%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 29/08/14 -
Price 2.00 1.90 2.19 2.42 2.30 2.39 2.24 -
P/RPS 1.44 1.07 1.28 1.57 2.72 5.00 1.24 2.29%
P/EPS 12.75 12.34 18.28 18.65 40.74 56.77 13.22 -0.54%
EY 7.84 8.10 5.47 5.36 2.45 1.76 7.56 0.55%
DY 2.25 2.37 1.60 2.00 0.00 0.00 1.75 3.88%
P/NAPS 0.93 0.94 1.16 1.33 1.41 0.00 1.56 -7.55%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/08/14 CAGR
Date 27/05/21 24/06/20 30/05/19 30/05/18 29/05/17 - 14/10/14 -
Price 2.13 2.00 2.30 2.35 2.50 0.00 2.04 -
P/RPS 1.53 1.13 1.34 1.52 2.96 0.00 1.13 4.70%
P/EPS 13.58 12.99 19.20 18.11 44.29 0.00 12.04 1.84%
EY 7.36 7.70 5.21 5.52 2.26 0.00 8.30 -1.80%
DY 2.11 2.25 1.52 2.06 0.00 0.00 1.92 1.44%
P/NAPS 0.99 0.99 1.22 1.29 1.53 0.00 1.42 -5.32%

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