[HOMERIZ] QoQ Cumulative Quarter Result on 28-Feb-2019 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
29-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
28-Feb-2019 [#2]
Profit Trend
QoQ- 107.6%
YoY- 4.52%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 41,468 147,709 114,048 76,481 36,098 166,445 126,285 -52.37%
PBT 10,576 27,678 22,148 13,852 6,481 27,208 18,749 -31.70%
Tax -2,500 -5,555 -4,488 -3,200 -1,350 -6,140 -3,942 -26.16%
NP 8,076 22,123 17,660 10,652 5,131 21,068 14,807 -33.22%
-
NP to SH 8,076 22,123 17,660 10,652 5,131 21,068 14,807 -33.22%
-
Tax Rate 23.64% 20.07% 20.26% 23.10% 20.83% 22.57% 21.03% -
Total Cost 33,392 125,586 96,388 65,829 30,967 145,377 111,478 -55.19%
-
Net Worth 165,007 156,005 156,005 150,005 150,005 144,004 141,004 11.03%
Dividend
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Div - 9,000 6,000 - - 7,500 3,000 -
Div Payout % - 40.68% 33.98% - - 35.60% 20.26% -
Equity
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 165,007 156,005 156,005 150,005 150,005 144,004 141,004 11.03%
NOSH 300,018 300,010 300,010 300,010 300,010 300,010 300,010 0.00%
Ratio Analysis
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin 19.48% 14.98% 15.48% 13.93% 14.21% 12.66% 11.73% -
ROE 4.89% 14.18% 11.32% 7.10% 3.42% 14.63% 10.50% -
Per Share
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 13.82 49.23 38.01 25.49 12.03 55.48 42.09 -52.37%
EPS 2.69 7.37 5.89 3.55 1.71 7.02 4.94 -33.29%
DPS 0.00 3.00 2.00 0.00 0.00 2.50 1.00 -
NAPS 0.55 0.52 0.52 0.50 0.50 0.48 0.47 11.03%
Adjusted Per Share Value based on latest NOSH - 300,010
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 8.95 31.89 24.62 16.51 7.79 35.93 27.26 -52.37%
EPS 1.74 4.78 3.81 2.30 1.11 4.55 3.20 -33.35%
DPS 0.00 1.94 1.30 0.00 0.00 1.62 0.65 -
NAPS 0.3562 0.3368 0.3368 0.3238 0.3238 0.3109 0.3044 11.03%
Price Multiplier on Financial Quarter End Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.635 0.635 0.63 0.62 0.705 0.705 0.63 -
P/RPS 4.59 1.29 1.66 2.43 5.86 1.27 1.50 110.62%
P/EPS 23.59 8.61 10.70 17.46 41.22 10.04 12.76 50.57%
EY 4.24 11.61 9.34 5.73 2.43 9.96 7.83 -33.53%
DY 0.00 4.72 3.17 0.00 0.00 3.55 1.59 -
P/NAPS 1.15 1.22 1.21 1.24 1.41 1.47 1.34 -9.68%
Price Multiplier on Announcement Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 03/01/20 29/10/19 08/07/19 29/04/19 23/01/19 30/10/18 26/07/18 -
Price 0.665 0.75 0.625 0.625 0.67 0.675 0.695 -
P/RPS 4.81 1.52 1.64 2.45 5.57 1.22 1.65 103.93%
P/EPS 24.70 10.17 10.62 17.60 39.17 9.61 14.08 45.40%
EY 4.05 9.83 9.42 5.68 2.55 10.40 7.10 -31.19%
DY 0.00 4.00 3.20 0.00 0.00 3.70 1.44 -
P/NAPS 1.21 1.44 1.20 1.25 1.34 1.41 1.48 -12.55%

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