[SPRITZER] YoY TTM Result on 31-May-2014 [#4]

Stock
[SPRITZER] SPRITZER BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 4.29%
YoY- 12.13%
Quarter Report
Latest QR
Upcoming QR
SPRITZER's Result
SPRITZER's Financial Summary
View:
Show?
TTM Result
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 159,667 155,947 253,667 238,750 201,935 178,208 147,681 1.40%
PBT 16,912 18,127 31,963 28,311 22,788 14,251 10,167 9.52%
Tax -4,979 -4,373 -9,156 -6,745 -3,555 -3,665 -2,068 17.01%
NP 11,933 13,754 22,807 21,566 19,233 10,586 8,099 7.17%
-
NP to SH 11,933 13,754 22,807 21,566 19,233 10,586 8,099 7.17%
-
Tax Rate 29.44% 24.12% 28.65% 23.82% 15.60% 25.72% 20.34% -
Total Cost 147,734 142,193 230,860 217,184 182,702 167,622 139,582 1.02%
-
Net Worth 287,968 244,729 212,080 185,182 166,698 150,519 139,730 13.80%
Dividend
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div - 8,238 6,959 5,318 5,250 3,927 3,212 -
Div Payout % - 59.90% 30.52% 24.66% 27.30% 37.10% 39.67% -
Equity
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 287,968 244,729 212,080 185,182 166,698 150,519 139,730 13.80%
NOSH 179,375 149,782 139,196 132,957 131,258 130,909 128,499 6.14%
Ratio Analysis
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 7.47% 8.82% 8.99% 9.03% 9.52% 5.94% 5.48% -
ROE 4.14% 5.62% 10.75% 11.65% 11.54% 7.03% 5.80% -
Per Share
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 89.01 104.12 182.24 179.57 153.85 136.13 114.93 -4.46%
EPS 6.65 9.18 16.38 16.22 14.65 8.09 6.30 0.97%
DPS 0.00 5.50 5.00 4.00 4.00 3.00 2.50 -
NAPS 1.6054 1.6339 1.5236 1.3928 1.27 1.1498 1.0874 7.21%
Adjusted Per Share Value based on latest NOSH - 132,957
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 50.08 48.92 79.57 74.89 63.34 55.90 46.32 1.40%
EPS 3.74 4.31 7.15 6.76 6.03 3.32 2.54 7.16%
DPS 0.00 2.58 2.18 1.67 1.65 1.23 1.01 -
NAPS 0.9033 0.7676 0.6652 0.5809 0.5229 0.4721 0.4383 13.80%
Price Multiplier on Financial Quarter End Date
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 30/12/16 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 2.44 2.57 1.93 1.80 1.42 0.83 0.73 -
P/RPS 2.74 2.47 1.06 1.00 0.92 0.61 0.64 29.70%
P/EPS 36.68 27.99 11.78 11.10 9.69 10.26 11.58 22.89%
EY 2.73 3.57 8.49 9.01 10.32 9.74 8.63 -18.60%
DY 0.00 2.14 2.59 2.22 2.82 3.61 3.42 -
P/NAPS 1.52 1.57 1.27 1.29 1.12 0.72 0.67 15.77%
Price Multiplier on Announcement Date
31/12/16 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 27/02/17 28/07/16 30/07/15 24/07/14 29/07/13 26/07/12 28/07/11 -
Price 2.34 2.40 1.75 2.30 1.82 0.80 0.71 -
P/RPS 2.63 2.31 0.96 1.28 1.18 0.59 0.62 29.48%
P/EPS 35.17 26.14 10.68 14.18 12.42 9.89 11.26 22.59%
EY 2.84 3.83 9.36 7.05 8.05 10.11 8.88 -18.44%
DY 0.00 2.29 2.86 1.74 2.20 3.75 3.52 -
P/NAPS 1.46 1.47 1.15 1.65 1.43 0.70 0.65 15.57%

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