SPRITZER | SPRITZER BHD
3.08 (1.32%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
SPRITZER Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
SPRITZER Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 145.97 | 19.64 | 17.12 | 11.7% | 0.00 | 5.37 | 0.4% | 10.1% | 13.3% | 0.9% | ||||||||
| 29 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 146.56 | 21.88 | 19.76 | 13.5% | 0.00 | 6.19 | 8.6% | 18.5% | 27.3% | 62.6% | ||||||||
| 30 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 134.99 | 18.09 | 15.52 | 11.5% | 0.00 | 4.87 | 8.0% | 23.4% | 17.5% | 116.9% | ||||||||
| 28 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 125.01 | 17.32 | 13.21 | 10.6% | 5.50 | 4.15 | 5.7% | 15.0% | 22.1% | 17.3% | ||||||||
| 27 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 132.56 | 22.84 | 16.96 | 12.8% | 0.00 | 5.32 | 7.2% | 10.8% | 39.6% | 48.5% | ||||||||
| 29 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 123.69 | 16.22 | 12.15 | 9.8% | 0.00 | 3.81 | 13.0% | 16.5% | 69.7% | 59.4% | ||||||||
| 30 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 109.42 | 9.54 | 7.16 | 6.5% | 0.00 | 3.37 | 0.7% | 10.7% | 36.5% | 7.7% | ||||||||
| 27 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 108.70 | 13.52 | 11.27 | 10.4% | 6.25 | 5.38 | 9.1% | 8.0% | 1.4% | 39.0% | ||||||||
| 28 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 119.59 | 12.52 | 11.43 | 9.6% | 0.00 | 5.45 | 12.6% | 50.8% | 49.9% | 90.8% | ||||||||
| 29 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 106.19 | 9.84 | 7.62 | 7.2% | 0.00 | 3.63 | 7.5% | 41.5% | 14.6% | 86.6% | ||||||||
| 30 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 98.82 | 9.32 | 6.65 | 6.7% | 0.00 | 3.17 | 1.8% | 29.9% | 18.0% | 9.7% | ||||||||
| 25 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 100.61 | 10.76 | 8.11 | 8.1% | 4.50 | 3.86 | 26.8% | 38.5% | 35.4% | 43.9% | ||||||||
| 26 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 79.33 | 6.20 | 5.99 | 7.5% | 0.00 | 2.85 | 5.7% | 10.5% | 46.6% | 42.5% | ||||||||
| 25 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 75.03 | 5.48 | 4.08 | 5.4% | 0.00 | 1.95 | 1.3% | 37.9% | 32.6% | 102.4% | ||||||||
| 27 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 76.05 | 7.91 | 6.06 | 8.0% | 0.00 | 2.89 | 4.7% | 18.1% | 58.0% | 31.0% | ||||||||
| 26 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 72.63 | 5.25 | 14.44 | 19.9% | 4.50 | 6.88 | 18.0% | 16.5% | 38.6% | 121.8% | ||||||||
| 25 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 88.60 | 14.61 | 10.42 | 11.8% | 0.00 | 4.96 | 62.8% | 9.1% | 416.2% | 13.7% | ||||||||
| 26 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 54.42 | 1.61 | 2.02 | 3.7% | 0.00 | 0.96 | 41.4% | 42.6% | 77.0% | 74.3% | ||||||||
| 24 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 92.80 | 13.17 | 8.79 | 9.5% | 0.00 | 4.18 | 6.6% | 2.4% | 35.0% | 13.8% | ||||||||
| 26 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 87.02 | 8.15 | 6.51 | 7.5% | 4.50 | 3.10 | 10.7% | 1.8% | 29.0% | 91.9% | ||||||||
| 27 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 97.47 | 12.47 | 9.17 | 9.4% | 0.00 | 4.37 | 2.8% | 16.5% | 16.7% | 37.2% | ||||||||
| 27 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 94.79 | 10.71 | 7.86 | 8.3% | 0.00 | 3.74 | 0.3% | 14.8% | 1.8% | 15.8% | ||||||||
| 30 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 95.10 | 9.97 | 7.72 | 8.1% | 0.00 | 3.68 | 11.2% | 19.7% | 127.5% | 5.7% | ||||||||
| 26 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 85.50 | 4.23 | 3.39 | 4.0% | 3.50 | 1.62 | 2.2% | 2.7% | 49.2% | 57.8% | ||||||||
| 28 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 83.64 | 9.40 | 6.68 | 8.0% | 0.00 | 3.18 | 1.3% | 6.5% | 1.5% | 30.2% | ||||||||
| 30 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 82.55 | 9.48 | 6.78 | 8.2% | 0.00 | 3.23 | 3.9% | 13.7% | 7.1% | 35.3% | ||||||||
| 26 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 79.44 | 9.04 | 7.30 | 9.2% | 5.50 | 3.95 | 4.6% | 202.3% | 9.1% | 1172.3% | ||||||||
| 28 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 83.24 | 11.51 | 8.03 | 9.7% | 0.00 | 4.40 | 6.0% | 2.7% | 56.6% | 52.7% | ||||||||
| 23 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 78.54 | 7.63 | 5.13 | 6.5% | 0.00 | 2.81 | 8.2% | 0.1% | 2.3% | 23.1% | ||||||||
| 29 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 72.62 | 7.09 | 5.01 | 6.9% | 0.00 | 2.76 | 176.4% | 15.2% | 773.5% | 33.7% | ||||||||
| 27 Feb 17 | 31 Dec 16 | Other | 31 Dec 16 | 26.28 | 1.36 | 0.57 | 2.2% | 3.50 | 0.32 | 67.6% | 62.6% | 89.1% | 90.7% | ||||||||
| 25 Jan 17 | 30 Nov 16 | Other | 31 Dec 16 | 81.07 | 7.72 | 5.26 | 6.5% | 0.00 | 3.13 | 3.2% | 23.6% | 21.2% | 29.0% | ||||||||
| 26 Oct 16 | 31 Aug 16 | Other | 31 Dec 16 | 78.59 | 9.20 | 6.67 | 8.5% | 0.00 | 4.13 | 8.2% | 17.9% | 11.8% | 8.6% | ||||||||
| 28 Jul 16 | Q4 May 16 | 4 | 31 May 16 | 85.64 | 10.78 | 7.56 | 8.8% | 5.50 | 5.05 | 21.8% | 19.4% | 22.2% | 3.9% | ||||||||
| 28 Apr 16 | Q3 Feb 16 | 3 | 31 May 16 | 70.30 | 7.35 | 6.19 | 8.8% | 0.00 | 4.21 | 7.1% | 13.9% | 16.4% | 14.8% | ||||||||
| 28 Jan 16 | Q2 Nov 15 | 2 | 31 May 16 | 65.62 | 9.58 | 7.41 | 11.3% | 0.00 | 5.12 | 1.6% | 13.4% | 1.5% | 113.7% | ||||||||
| 15 Oct 15 | Q1 Aug 15 | 1 | 31 May 16 | 66.66 | 9.37 | 7.30 | 10.9% | 0.00 | 5.15 | 7.1% | 6.9% | 0.2% | 9.5% | ||||||||
| 30 Jul 15 | Q4 May 15 | 4 | 31 May 15 | 71.73 | 11.00 | 7.28 | 10.2% | 5.00 | 5.23 | 16.2% | 5.1% | 35.0% | 6.5% | ||||||||
| 28 Apr 15 | Q3 Feb 15 | 3 | 31 May 15 | 61.71 | 7.65 | 5.39 | 8.7% | 0.00 | 3.88 | 6.7% | 3.5% | 55.6% | 12.1% | ||||||||
| 29 Jan 15 | 30/11/14 | 2 | 31/05/15 | 57.84 | 4.55 | 3.47 | 6.0% | 0.00 | 2.52 | 7.3% | 4.8% | 48.0% | 2.9% |
SPRITZER Historical Dividends
SPRITZER Financial Ratios
| EPS | 20.55 sen |
| Trailing PE (Sector Median: 15.3) | 15.0 |
| PEG | 15.0 |
| Altman Z | 1.8 |
| Beaver | 0.071 |
| Current Ratio | 1.88 |
| Debt-Equity (DE) Ratio | 0.31 |
| FCF Yield | -0.43 % |
| Revenue QoQ | -0.41 % |
| Revenue YoY | 10.12% |
| Profit QoQ | -13.35 % |
| Profit YoY | 0.91 % |
| Profit Margin (Sector Median: 3.9) | 11.88 % |
| ROE (ROIC: 10.12) | 10.65 % |
| Dividend Per Share (DPS) | 5.5 sen |
| Dividend Yield (DY) | 1.79 % |
SPRITZER Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 15.3) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.9) | |
| ROE (ROIC: 10.1) | |
| Altman Z |
SPRITZER Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 3 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 1.77 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 17.12 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 56.54 |
| Expected Revenue (M) | 500.82 |
| Expected Growth (%) | 14.0 |
SPRITZER Directors Share Purchases (Beta)
DATO' LIM KOK BOON added 20000.0 units announced on 16 Jan 2024 at ~RM2.02
DATO' LIM KOK BOON added 500000.0 units announced on 15 Jan 2024 at ~RM2.07
DATO LIM A HENG @ LIM KOK CHEONG added 98600.0 units announced on 30 Oct 2023 at ~RM1.53
DATO LIM A HENG @ LIM KOK CHEONG added 163000.0 units announced on 27 Oct 2023 at ~RM1.5
DATO LIM A HENG @ LIM KOK CHEONG added 121700.0 units announced on 24 Oct 2023 at ~RM1.52
DATO LIM A HENG @ LIM KOK CHEONG added 75000.0 units announced on 17 Oct 2023 at ~RM1.54
DATO LIM A HENG @ LIM KOK CHEONG added 73200.0 units announced on 13 Oct 2023 at ~RM1.54
DATO LIM A HENG @ LIM KOK CHEONG added 56800.0 units announced on 10 Oct 2023 at ~RM1.55
DATO LIM A HENG @ LIM KOK CHEONG added 45000.0 units announced on 02 Oct 2023 at ~RM1.58
DATO LIM A HENG @ LIM KOK CHEONG added 55000.0 units announced on 27 Sep 2023 at ~RM1.56
DATO' LIM KOK BOON added 228000.0 units announced on 14 Sep 2023 at ~RM1.54
DATO LIM A HENG @ LIM KOK CHEONG added 350000.0 units announced on 31 Jul 2023 at ~RM1.42
MR LAM SANG added 130000.0 units announced on 31 Jul 2023 at ~RM1.42
DATO LIM A HENG @ LIM KOK CHEONG added 100000.0 units announced on 28 Jul 2023 at ~RM1.42
DATO LIM A HENG @ LIM KOK CHEONG added 73000.0 units announced on 25 Jul 2023 at ~RM1.44
DATO' LIM A HENG @ LIM KOK CHEONG added 84100.0 units announced on 21 Jul 2023 at ~RM1.46
DATO' LIM A HENG @ LIM KOK CHEONG added 100000.0 units announced on 17 Jul 2023 at ~RM1.42
DATO' LIM A HENG @ LIM KOK CHEONG added 140000.0 units announced on 10 Jul 2023 at ~RM1.46
DATO' LIM A HENG @ LIM KOK CHEONG added 10000.0 units announced on 21 Mar 2023 at ~RM2.33
DATO' LIM A HENG @ LIM KOK CHEONG added 9700.0 units announced on 17 Mar 2023 at ~RM2.28
DATO' LIM A HENG @ LIM KOK CHEONG added 92400.0 units announced on 14 Mar 2023 at ~RM2.27
DATO' LIM A HENG @ LIM KOK CHEONG added 42000.0 units announced on 07 Mar 2023 at ~RM2.34
DATO' LIM A HENG @ LIM KOK CHEONG added 184000.0 units announced on 03 Mar 2023 at ~RM2.18
DATO' LIM A HENG @ LIM KOK CHEONG added 41000.0 units announced on 25 Jan 2023 at ~RM2.21
DATO' LIM A HENG @ LIM KOK CHEONG added 10000.0 units announced on 19 Jan 2023 at ~RM2.2
DATO' LIM A HENG @ LIM KOK CHEONG added 27000.0 units announced on 16 Jan 2023 at ~RM2.2
DATO' LIM A HENG @ LIM KOK CHEONG added 90000.0 units announced on 12 Jan 2023 at ~RM2.21
DATO' LIM A HENG @ LIM KOK CHEONG added 55000.0 units announced on 06 Jan 2023 at ~RM2.2
DATO' LIM A HENG @ LIM KOK CHEONG added 20000.0 units announced on 28 Jun 2022 at ~RM1.88
MR CHOK HOOA @ CHOK YIN FATT added 5000.0 units announced on 28 Jun 2022 at ~RM1.88
DATO' LIM A HENG @ LIM KOK CHEONG added 39000.0 units announced on 24 Jun 2022 at ~RM1.8
DATO' LIM A HENG @ LIM KOK CHEONG added 27500.0 units announced on 21 Jun 2022 at ~RM1.85
DATO' LIM A HENG @ LIM KOK CHEONG added 133000.0 units announced on 17 Jun 2022 at ~RM1.85
MR CHOK HOOA @ CHOK YIN FATT added 5000.0 units announced on 09 Jun 2022 at ~RM1.9
MR CHOK HOOA @ CHOK YIN FATT added 5000.0 units announced on 01 Jun 2022 at ~RM1.91
DATO' LIM A HENG @ LIM KOK CHEONG added 45000.0 units announced on 29 Apr 2022 at ~RM1.95
DATO' LIM A HENG @ LIM KOK CHEONG added 350900.0 units announced on 25 Apr 2022 at ~RM1.95
DATO' LIM A HENG @ LIM KOK CHEONG added 38000.0 units announced on 01 Apr 2022 at ~RM1.99
DATO' LIM A HENG @ LIM KOK CHEONG added 71800.0 units announced on 29 Mar 2022 at ~RM1.96
DATO' LIM A HENG @ LIM KOK CHEONG added 88000.0 units announced on 18 Mar 2022 at ~RM1.99
DATO' LIM A HENG @ LIM KOK CHEONG added 278400.0 units announced on 11 Mar 2022 at ~RM1.97
DATO' LIM A HENG @ LIM KOK CHEONG added 52100.0 units announced on 27 Jan 2022 at ~RM2.0
DATO' LIM A HENG @ LIM KOK CHEONG added 322900.0 units announced on 04 Jan 2022 at ~RM2.0
MR CHOK HOOA @ CHOK YIN FATT added 4000.0 units announced on 01 Dec 2021 at ~RM1.98
DATO' LIM A HENG @ LIM KOK CHEONG added 33000.0 units announced on 27 Jul 2021 at ~RM2.1
DATO' LIM A HENG @ LIM KOK CHEONG added 402600.0 units announced on 23 Jul 2021 at ~RM2.09
DATO' LIM A HENG @ LIM KOK CHEONG added 16200.0 units announced on 21 Jul 2021 at ~RM2.08
DATO' LIM A HENG @ LIM KOK CHEONG added 32900.0 units announced on 16 Jul 2021 at ~RM2.08
DATO' LIM A HENG @ LIM KOK CHEONG added 81500.0 units announced on 13 Jul 2021 at ~RM2.09
DATO' LIM A HENG @ LIM KOK CHEONG added 56600.0 units announced on 09 Jul 2021 at ~RM2.05
DATO' LIM A HENG @ LIM KOK CHEONG added 31000.0 units announced on 06 Jul 2021 at ~RM2.09
DATO' LIM A HENG @ LIM KOK CHEONG added 55000.0 units announced on 02 Jul 2021 at ~RM2.08
DATO' LIM A HENG @ LIM KOK CHEONG added 87300.0 units announced on 28 Jun 2021 at ~RM2.06
DATO' LIM A HENG @ LIM KOK CHEONG added 11900.0 units announced on 24 Jun 2021 at ~RM2.06
DATO' LIM A HENG @ LIM KOK CHEONG added 96700.0 units announced on 21 Jun 2021 at ~RM2.05
DATO' LIM A HENG @ LIM KOK CHEONG added 83400.0 units announced on 15 Mar 2021 at ~RM1.95
DATO' LIM A HENG @ LIM KOK CHEONG added 230300.0 units announced on 11 Mar 2021 at ~RM1.95
DATO' LIM A HENG @ LIM KOK CHEONG added 184900.0 units announced on 08 Mar 2021 at ~RM1.94
DATO' LIM A HENG @ LIM KOK CHEONG added 80600.0 units announced on 04 Mar 2021 at ~RM1.89
DATO' LIM A HENG @ LIM KOK CHEONG added 55700.0 units announced on 07 Dec 2020 at ~RM1.87
DATO' LIM A HENG @ LIM KOK CHEONG added 214000.0 units announced on 03 Dec 2020 at ~RM1.84
DATO' LIM A HENG @ LIM KOK CHEONG, DPMP, JSM, JP added 209800.0 units announced on 30 Nov 2020 at ~RM1.82
MR CHOK HOOA @ CHOK YIN FATT added 5000.0 units announced on 30 Sep 2020 at ~RM1.86
DATO' LIM A HENG @ LIM KOK CHEONG, DPMP, JSM, JP added 509800.0 units announced on 21 Sep 2020 at ~RM1.88
SPRITZER Summary
Market Cap: 983 M.
Market Cap Class: Middlers
Number of Shares: 319 M.
Adjusted Float: 39.5%.
Stock highly correlated with
EQ8US50 (97%)
KPJ (97%)
SUNWAY (97%)
ECOWLD (96%)
Spritzer Bhd., an investment holding company, is engaged in the manufacture, sale, and distribution of bottled water in Malaysia. The company offers natural mineral water, sparkling natural mineral water, carbonated flavoured water, carbonated fruit flavoured water, distilled water, drinking water, noncarbonated flavoured water, and carbonated fruit flavour isotonic water. It also manufactures and sells PET preforms and bottles, caps, toothbrushes, teas, and packaging bottles, as well as distributes other consumer products. The company is based in Taiping, Malaysia.
Sectors: Consumer Products, Consumer Products & Services, Food & Beverages
Code: 7103
Website: http://www.spritzer.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
SPRITZER Top Shareholdings
Updated on 4-Apr-2023