[SPRITZER] YoY TTM Result on 31-May-2008 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-May-2008 [#4]
Profit Trend
QoQ- 3.11%
YoY- 105.35%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Revenue 147,681 131,636 108,253 98,745 76,773 69,243 65,903 14.38%
PBT 10,167 14,314 8,666 8,371 4,689 4,337 3,547 19.17%
Tax -2,068 -1,772 -542 -537 -874 -1,048 -735 18.80%
NP 8,099 12,542 8,124 7,834 3,815 3,289 2,812 19.27%
-
NP to SH 8,099 12,542 8,124 7,834 3,815 3,289 2,812 19.27%
-
Tax Rate 20.34% 12.38% 6.25% 6.42% 18.64% 24.16% 20.72% -
Total Cost 139,582 119,094 100,129 90,911 72,958 65,954 63,091 14.14%
-
Net Worth 139,730 137,343 126,990 121,083 114,467 112,167 110,019 4.06%
Dividend
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Div 3,212 3,268 2,606 1,957 2,942 1,223 1,466 13.95%
Div Payout % 39.67% 26.06% 32.08% 24.98% 77.13% 37.19% 52.14% -
Equity
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Net Worth 139,730 137,343 126,990 121,083 114,467 112,167 110,019 4.06%
NOSH 128,499 130,753 130,326 48,928 49,047 49,075 49,058 17.39%
Ratio Analysis
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
NP Margin 5.48% 9.53% 7.50% 7.93% 4.97% 4.75% 4.27% -
ROE 5.80% 9.13% 6.40% 6.47% 3.33% 2.93% 2.56% -
Per Share
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 114.93 100.68 83.06 201.81 156.53 141.09 134.33 -2.56%
EPS 6.30 9.59 6.23 16.01 7.78 6.70 5.73 1.59%
DPS 2.50 2.50 2.00 4.00 6.00 2.50 3.00 -2.99%
NAPS 1.0874 1.0504 0.9744 2.4747 2.3338 2.2856 2.2426 -11.35%
Adjusted Per Share Value based on latest NOSH - 48,928
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 46.25 41.22 33.90 30.92 24.04 21.68 20.64 14.38%
EPS 2.54 3.93 2.54 2.45 1.19 1.03 0.88 19.31%
DPS 1.01 1.02 0.82 0.61 0.92 0.38 0.46 13.99%
NAPS 0.4376 0.4301 0.3977 0.3792 0.3585 0.3513 0.3445 4.06%
Price Multiplier on Financial Quarter End Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 -
Price 0.73 0.74 0.48 0.52 0.48 0.42 0.49 -
P/RPS 0.64 0.74 0.58 0.26 0.31 0.30 0.36 10.05%
P/EPS 11.58 7.71 7.70 3.25 6.17 6.27 8.55 5.18%
EY 8.63 12.96 12.99 30.79 16.20 15.96 11.70 -4.94%
DY 3.42 3.38 4.17 7.69 12.50 5.95 6.12 -9.23%
P/NAPS 0.67 0.70 0.49 0.21 0.21 0.18 0.22 20.38%
Price Multiplier on Announcement Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 28/07/11 26/07/10 28/07/09 29/07/08 26/07/07 27/07/06 28/07/05 -
Price 0.71 0.86 0.56 0.68 0.45 0.44 0.52 -
P/RPS 0.62 0.85 0.67 0.34 0.29 0.31 0.39 8.02%
P/EPS 11.26 8.97 8.98 4.25 5.79 6.57 9.07 3.66%
EY 8.88 11.15 11.13 23.55 17.28 15.23 11.02 -3.53%
DY 3.52 2.91 3.57 5.88 13.33 5.68 5.77 -7.90%
P/NAPS 0.65 0.82 0.57 0.27 0.19 0.19 0.23 18.89%

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