[HOMERIZ] QoQ Cumulative Quarter Result on 30-Nov-2009 [#1]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
17-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 109,969 86,123 60,559 30,664 0 0 0 -
PBT 21,689 17,104 12,036 6,388 0 0 0 -
Tax -1,634 -1,186 -950 -475 0 0 0 -
NP 20,055 15,918 11,086 5,913 0 0 0 -
-
NP to SH 20,055 15,918 11,086 5,913 0 0 0 -
-
Tax Rate 7.53% 6.93% 7.89% 7.44% - - - -
Total Cost 89,914 70,205 49,473 24,751 0 0 0 -
-
Net Worth 47,867 41,405 33,711 15,472 0 0 0 -
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 8,418 4,600 3,889 807 - - - -
Div Payout % 41.98% 28.90% 35.09% 13.65% - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 47,867 41,405 33,711 15,472 0 0 0 -
NOSH 165,061 153,352 129,660 67,269 0 0 0 -
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 18.24% 18.48% 18.31% 19.28% 0.00% 0.00% 0.00% -
ROE 41.90% 38.44% 32.88% 38.22% 0.00% 0.00% 0.00% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 66.62 56.16 46.71 45.58 0.00 0.00 0.00 -
EPS 12.15 10.38 8.55 8.79 0.00 0.00 0.00 -
DPS 5.10 3.00 3.00 1.20 0.00 0.00 0.00 -
NAPS 0.29 0.27 0.26 0.23 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 67,269
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 23.74 18.59 13.07 6.62 0.00 0.00 0.00 -
EPS 4.33 3.44 2.39 1.28 0.00 0.00 0.00 -
DPS 1.82 0.99 0.84 0.17 0.00 0.00 0.00 -
NAPS 0.1033 0.0894 0.0728 0.0334 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 - - - - -
Price 0.46 0.51 0.57 0.00 0.00 0.00 0.00 -
P/RPS 0.69 0.91 1.22 0.00 0.00 0.00 0.00 -
P/EPS 3.79 4.91 6.67 0.00 0.00 0.00 0.00 -
EY 26.41 20.35 15.00 0.00 0.00 0.00 0.00 -
DY 11.09 5.88 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.89 2.19 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 27/10/10 26/07/10 29/04/10 17/02/10 - - - -
Price 0.61 0.49 0.55 0.65 0.00 0.00 0.00 -
P/RPS 0.92 0.87 1.18 1.43 0.00 0.00 0.00 -
P/EPS 5.02 4.72 6.43 7.39 0.00 0.00 0.00 -
EY 19.92 21.18 15.55 13.52 0.00 0.00 0.00 -
DY 8.36 6.12 5.45 1.85 0.00 0.00 0.00 -
P/NAPS 2.10 1.81 2.12 2.83 0.00 0.00 0.00 -

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