[HOMERIZ] QoQ Cumulative Quarter Result on 29-Feb-2020 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
29-Feb-2020 [#2]
Profit Trend
QoQ- 72.34%
YoY- 30.66%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Revenue 52,542 155,366 108,985 84,612 41,468 147,709 114,048 -40.26%
PBT 9,203 30,490 20,902 17,738 10,576 27,678 22,148 -44.22%
Tax -1,900 -6,915 -4,525 -3,820 -2,500 -5,555 -4,488 -43.53%
NP 7,303 23,575 16,377 13,918 8,076 22,123 17,660 -44.40%
-
NP to SH 7,303 23,575 16,377 13,918 8,076 22,123 17,660 -44.40%
-
Tax Rate 20.65% 22.68% 21.65% 21.54% 23.64% 20.07% 20.26% -
Total Cost 45,239 131,791 92,608 70,694 33,392 125,586 96,388 -39.52%
-
Net Worth 184,326 177,014 168,013 165,011 165,007 156,005 156,005 11.72%
Dividend
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Div - 4,500 - - - 9,000 6,000 -
Div Payout % - 19.09% - - - 40.68% 33.98% -
Equity
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Net Worth 184,326 177,014 168,013 165,011 165,007 156,005 156,005 11.72%
NOSH 311,801 300,024 300,023 300,023 300,018 300,010 300,010 2.59%
Ratio Analysis
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
NP Margin 13.90% 15.17% 15.03% 16.45% 19.48% 14.98% 15.48% -
ROE 3.96% 13.32% 9.75% 8.43% 4.89% 14.18% 11.32% -
Per Share
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 17.39 51.78 36.33 28.20 13.82 49.23 38.01 -40.54%
EPS 2.42 7.86 5.46 4.64 2.69 7.37 5.89 -44.64%
DPS 0.00 1.50 0.00 0.00 0.00 3.00 2.00 -
NAPS 0.61 0.59 0.56 0.55 0.55 0.52 0.52 11.19%
Adjusted Per Share Value based on latest NOSH - 300,023
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 11.34 33.54 23.53 18.27 8.95 31.89 24.62 -40.27%
EPS 1.58 5.09 3.54 3.00 1.74 4.78 3.81 -44.30%
DPS 0.00 0.97 0.00 0.00 0.00 1.94 1.30 -
NAPS 0.3979 0.3821 0.3627 0.3562 0.3562 0.3368 0.3368 11.72%
Price Multiplier on Financial Quarter End Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 -
Price 0.94 0.65 0.565 0.61 0.635 0.635 0.63 -
P/RPS 5.41 1.26 1.56 2.16 4.59 1.29 1.66 119.34%
P/EPS 38.89 8.27 10.35 13.15 23.59 8.61 10.70 135.83%
EY 2.57 12.09 9.66 7.60 4.24 11.61 9.34 -57.59%
DY 0.00 2.31 0.00 0.00 0.00 4.72 3.17 -
P/NAPS 1.54 1.10 1.01 1.11 1.15 1.22 1.21 17.39%
Price Multiplier on Announcement Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 29/01/21 28/10/20 30/07/20 27/05/20 03/01/20 29/10/19 08/07/19 -
Price 0.66 0.855 0.585 0.535 0.665 0.75 0.625 -
P/RPS 3.80 1.65 1.61 1.90 4.81 1.52 1.64 74.83%
P/EPS 27.31 10.88 10.72 11.53 24.70 10.17 10.62 87.37%
EY 3.66 9.19 9.33 8.67 4.05 9.83 9.42 -46.66%
DY 0.00 1.75 0.00 0.00 0.00 4.00 3.20 -
P/NAPS 1.08 1.45 1.04 0.97 1.21 1.44 1.20 -6.76%

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