First Time Loading...
S

Spritzer Bhd
KLSE:SPRITZER

Watchlist Manager
Spritzer Bhd
KLSE:SPRITZER
Watchlist
Price: 2.39 MYR Market Closed
Updated: May 13, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

490.7m
+3%
Revenue
Growth Rates:
1 Year
+13%
3 Years
+59%
5 Years
+41%
7 Years
-
10 Years
-
67.5m
+7%
Operating Income
Growth Rates:
1 Year
-61%
3 Years
+100%
5 Years
+94%
7 Years
-
10 Years
-
49.5m
+4%
Net Income
Growth Rates:
1 Year
+34%
3 Years
+39%
5 Years
+104%
7 Years
-
10 Years
-

Earnings Waterfall
Spritzer Bhd

Revenue
490.7m MYR
Operating Expenses
-423.2m MYR
Operating Income
67.5m MYR
Other Expenses
-18m MYR
Net Income
49.5m MYR

Income Statement
Spritzer Bhd

Rotate your device to view
Income Statement
Currency: MYR
Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
219
N/A
221
+1%
239
+8%
246
+3%
248
+1%
250
+1%
254
+1%
258
+2%
266
+3%
274
+3%
288
+5%
300
+4%
316
+5%
318
+1%
311
-2%
315
+1%
314
0%
324
+3%
329
+2%
342
+4%
348
+2%
360
+4%
371
+3%
373
+0%
374
+0%
372
-1%
332
-11%
323
-3%
308
-4%
292
-5%
312
+7%
303
-3%
331
+9%
354
+7%
385
+9%
425
+10%
433
+2%
444
+2%
461
+4%
474
+3%
491
+3%
Gross Profit
Cost of Revenue
0
0
0
0
0
0
(105)
0
0
0
(116)
0
0
0
0
0
(131)
0
0
0
(154)
0
0
0
(123)
0
0
0
(109)
0
0
0
(130)
0
0
0
(178)
0
0
0
0
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
149
N/A
0
N/A
0
N/A
0
N/A
172
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
183
N/A
0
N/A
0
N/A
0
N/A
194
N/A
0
N/A
0
N/A
0
N/A
252
N/A
0
N/A
0
N/A
0
N/A
200
N/A
0
N/A
0
N/A
0
N/A
201
N/A
0
N/A
0
N/A
0
N/A
256
N/A
0
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(191)
(192)
(207)
(212)
(214)
(217)
(114)
(223)
(226)
(235)
(133)
(261)
(279)
(282)
(278)
(280)
(146)
(286)
(290)
(304)
(159)
(328)
(337)
(337)
(210)
(329)
(298)
(286)
(166)
(263)
(280)
(279)
(78)
(322)
(348)
(382)
(85)
(398)
(409)
(411)
(423)
Selling, General & Administrative
0
0
0
0
0
0
(33)
0
0
0
(36)
0
0
0
0
0
(46)
0
0
0
(47)
(1)
(1)
(1)
(55)
(0)
0
(0)
(52)
(0)
0
0
(59)
0
0
0
(69)
0
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
(12)
0
0
0
(13)
0
0
0
0
0
(14)
0
0
0
(14)
0
0
0
(16)
0
0
0
(19)
0
0
0
(19)
0
0
0
(20)
0
0
0
0
Other Operating Expenses
(191)
(192)
(207)
(212)
(214)
(217)
(69)
(223)
(226)
(235)
(85)
(261)
(279)
(282)
(278)
(280)
(86)
(286)
(290)
(304)
(98)
(327)
(336)
(336)
(139)
(328)
(297)
(286)
(95)
(263)
(280)
(279)
0
(323)
(349)
(382)
4
(398)
(409)
(411)
(423)
Operating Income
27
N/A
29
+7%
32
+10%
34
+6%
34
-1%
33
-1%
35
+4%
35
+1%
40
+14%
40
-1%
39
-1%
39
-1%
37
-5%
36
-1%
33
-9%
35
+7%
36
+3%
38
+6%
39
+2%
38
-3%
35
-8%
33
-6%
34
+6%
36
+5%
42
+17%
43
+2%
34
-21%
37
+7%
34
-7%
28
-16%
32
+14%
24
-26%
123
+412%
32
-74%
37
+14%
43
+17%
171
+297%
46
-73%
53
+13%
63
+21%
67
+7%
Pre-Tax Income
Interest Income Expense
(4)
(4)
(4)
(4)
(3)
(3)
(3)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(0)
1
2
(1)
2
2
2
(0)
2
1
1
1
1
1
1
1
(1)
(1)
(1)
1
(1)
(1)
(1)
(2)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
(1)
(1)
(1)
0
0
0
0
0
0
0
(0)
(0)
0
0
0
(0)
(0)
(0)
(0)
0
Total Other Income
0
0
0
0
0
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(94)
0
0
0
(126)
0
0
0
0
Pre-Tax Income
24
N/A
26
+9%
28
+11%
31
+8%
31
N/A
31
0%
32
+5%
33
+2%
38
+15%
37
-1%
37
-1%
37
0%
35
-5%
35
-1%
32
-9%
34
+7%
35
+4%
38
+7%
39
+5%
39
-2%
34
-13%
34
+2%
36
+4%
37
+5%
41
+10%
45
+8%
36
-20%
38
+6%
35
-8%
29
-15%
33
+13%
25
-25%
30
+22%
32
+5%
36
+14%
42
+17%
45
+7%
45
+0%
52
+14%
62
+20%
66
+6%
Net Income
Tax Provision
(4)
(5)
(7)
(8)
(7)
(8)
(9)
(9)
(10)
(9)
(9)
(9)
(9)
(10)
(10)
(11)
(10)
(10)
(11)
(11)
(10)
(9)
(9)
(9)
(10)
(12)
(9)
(10)
1
4
2
6
(6)
(7)
(8)
(9)
(8)
(8)
(10)
(15)
(16)
Income from Continuing Operations
20
21
22
23
23
22
23
24
27
28
28
28
26
25
22
23
25
27
29
28
24
25
26
28
31
32
27
28
36
33
35
31
24
25
28
34
37
38
42
48
49
Net Income (Common)
20
N/A
21
+6%
22
+4%
23
+7%
23
+0%
22
-3%
23
+2%
24
+3%
27
+17%
28
+3%
28
+1%
28
-2%
26
-8%
25
-5%
22
-10%
23
+6%
25
+9%
27
+7%
29
+6%
28
-2%
24
-14%
25
+4%
26
+5%
28
+7%
31
+11%
32
+4%
27
-18%
28
+5%
36
+29%
33
-8%
35
+6%
31
-13%
24
-21%
25
+2%
28
+14%
34
+19%
37
+10%
38
+1%
42
+12%
48
+13%
49
+4%
EPS (Diluted)
0.09
N/A
0.09
N/A
0.1
+11%
0.11
+10%
0.1
-9%
0.09
-10%
0.15
+67%
0.09
-40%
0.11
+22%
0.12
+9%
0.18
+50%
0.12
-33%
0.11
-8%
0.1
-9%
0.09
-10%
0.09
N/A
0.14
+56%
0.1
-29%
0.1
N/A
0.09
-10%
0.12
+33%
0.07
-42%
0.07
N/A
0.08
+14%
0.15
+88%
0.1
-33%
0.09
-10%
0.09
N/A
0.11
+22%
0.1
-9%
0.1
N/A
0.09
-10%
0.07
-22%
0.08
+14%
0.09
+13%
0.1
+11%
0.11
+10%
0.1
-9%
0.12
+20%
0.14
+17%
0.15
+7%

See Also

Summary
SPRITZER intrinsic value, competitors valuation, and company profile.
DCF Valuation
SPRITZER stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SPRITZER stock valuation using valuation multiples.
Wall Street Estimates
SPRITZER price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SPRITZER stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 136,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.