[SPRITZER] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 3.42%
YoY- 28.45%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 443,907 353,791 291,700 372,080 360,236 323,772 153,698 19.32%
PBT 45,418 31,761 29,383 44,495 34,352 37,656 14,809 20.52%
Tax -7,944 -6,933 3,552 -12,178 -9,193 -10,409 -4,536 9.78%
NP 37,474 24,828 32,935 32,317 25,159 27,247 10,273 24.05%
-
NP to SH 37,474 24,828 32,935 32,317 25,159 27,247 10,273 24.05%
-
Tax Rate 17.49% 21.83% -12.09% 27.37% 26.76% 27.64% 30.63% -
Total Cost 406,433 328,963 258,765 339,763 335,077 296,525 143,425 18.94%
-
Net Worth 500,142 470,120 450,740 425,208 396,883 383,277 297,605 9.03%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 13,080 9,448 9,448 9,448 7,348 10,167 - -
Div Payout % 34.91% 38.06% 28.69% 29.24% 29.21% 37.32% - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 500,142 470,120 450,740 425,208 396,883 383,277 297,605 9.03%
NOSH 212,876 209,992 209,992 209,992 209,992 209,992 181,977 2.64%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 8.44% 7.02% 11.29% 8.69% 6.98% 8.42% 6.68% -
ROE 7.49% 5.28% 7.31% 7.60% 6.34% 7.11% 3.45% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 208.88 168.50 138.93 177.21 171.57 154.20 84.46 16.28%
EPS 17.63 11.82 15.69 15.39 11.98 12.98 5.65 20.87%
DPS 6.25 4.50 4.50 4.50 3.50 4.84 0.00 -
NAPS 2.3534 2.239 2.1467 2.0251 1.8902 1.8254 1.6354 6.25%
Adjusted Per Share Value based on latest NOSH - 209,992
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 139.24 110.97 91.50 116.71 112.99 101.56 48.21 19.32%
EPS 11.75 7.79 10.33 10.14 7.89 8.55 3.22 24.06%
DPS 4.10 2.96 2.96 2.96 2.31 3.19 0.00 -
NAPS 1.5688 1.4746 1.4138 1.3337 1.2449 1.2022 0.9335 9.03%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.38 2.09 2.00 1.90 2.19 2.42 2.30 -
P/RPS 1.14 1.24 1.44 1.07 1.28 1.57 2.72 -13.48%
P/EPS 13.50 17.68 12.75 12.34 18.28 18.65 40.74 -16.80%
EY 7.41 5.66 7.84 8.10 5.47 5.36 2.45 20.24%
DY 2.63 2.15 2.25 2.37 1.60 2.00 0.00 -
P/NAPS 1.01 0.93 0.93 0.94 1.16 1.33 1.41 -5.40%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 30/05/22 27/05/21 24/06/20 30/05/19 30/05/18 29/05/17 -
Price 2.33 1.91 2.13 2.00 2.30 2.35 2.50 -
P/RPS 1.12 1.13 1.53 1.13 1.34 1.52 2.96 -14.94%
P/EPS 13.21 16.15 13.58 12.99 19.20 18.11 44.29 -18.25%
EY 7.57 6.19 7.36 7.70 5.21 5.52 2.26 22.30%
DY 2.68 2.36 2.11 2.25 1.52 2.06 0.00 -
P/NAPS 0.99 0.85 0.99 0.99 1.22 1.29 1.53 -6.99%

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