[SPRITZER] YoY TTM Result on 31-May-2013 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 25.68%
YoY- 81.68%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 155,947 253,667 238,750 201,935 178,208 147,681 131,636 2.86%
PBT 18,127 31,963 28,311 22,788 14,251 10,167 14,314 4.01%
Tax -4,373 -9,156 -6,745 -3,555 -3,665 -2,068 -1,772 16.23%
NP 13,754 22,807 21,566 19,233 10,586 8,099 12,542 1.54%
-
NP to SH 13,754 22,807 21,566 19,233 10,586 8,099 12,542 1.54%
-
Tax Rate 24.12% 28.65% 23.82% 15.60% 25.72% 20.34% 12.38% -
Total Cost 142,193 230,860 217,184 182,702 167,622 139,582 119,094 2.99%
-
Net Worth 244,729 212,080 185,182 166,698 150,519 139,730 137,343 10.09%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 8,238 6,959 5,318 5,250 3,927 3,212 3,268 16.64%
Div Payout % 59.90% 30.52% 24.66% 27.30% 37.10% 39.67% 26.06% -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 244,729 212,080 185,182 166,698 150,519 139,730 137,343 10.09%
NOSH 149,782 139,196 132,957 131,258 130,909 128,499 130,753 2.28%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 8.82% 8.99% 9.03% 9.52% 5.94% 5.48% 9.53% -
ROE 5.62% 10.75% 11.65% 11.54% 7.03% 5.80% 9.13% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 104.12 182.24 179.57 153.85 136.13 114.93 100.68 0.56%
EPS 9.18 16.38 16.22 14.65 8.09 6.30 9.59 -0.72%
DPS 5.50 5.00 4.00 4.00 3.00 2.50 2.50 14.02%
NAPS 1.6339 1.5236 1.3928 1.27 1.1498 1.0874 1.0504 7.63%
Adjusted Per Share Value based on latest NOSH - 131,258
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 48.92 79.57 74.89 63.34 55.90 46.32 41.29 2.86%
EPS 4.31 7.15 6.76 6.03 3.32 2.54 3.93 1.54%
DPS 2.58 2.18 1.67 1.65 1.23 1.01 1.03 16.52%
NAPS 0.7676 0.6652 0.5809 0.5229 0.4721 0.4383 0.4308 10.09%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 2.57 1.93 1.80 1.42 0.83 0.73 0.74 -
P/RPS 2.47 1.06 1.00 0.92 0.61 0.64 0.74 22.22%
P/EPS 27.99 11.78 11.10 9.69 10.26 11.58 7.71 23.94%
EY 3.57 8.49 9.01 10.32 9.74 8.63 12.96 -19.32%
DY 2.14 2.59 2.22 2.82 3.61 3.42 3.38 -7.32%
P/NAPS 1.57 1.27 1.29 1.12 0.72 0.67 0.70 14.39%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 30/07/15 24/07/14 29/07/13 26/07/12 28/07/11 26/07/10 -
Price 2.40 1.75 2.30 1.82 0.80 0.71 0.86 -
P/RPS 2.31 0.96 1.28 1.18 0.59 0.62 0.85 18.11%
P/EPS 26.14 10.68 14.18 12.42 9.89 11.26 8.97 19.49%
EY 3.83 9.36 7.05 8.05 10.11 8.88 11.15 -16.30%
DY 2.29 2.86 1.74 2.20 3.75 3.52 2.91 -3.91%
P/NAPS 1.47 1.15 1.65 1.43 0.70 0.65 0.82 10.20%

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