[HOMERIZ] QoQ Cumulative Quarter Result on 30-Nov-2010 [#1]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
28-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
30-Nov-2010 [#1]
Profit Trend
QoQ- -82.85%
YoY- -41.84%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 89,826 64,043 43,936 24,459 109,969 86,123 60,559 29.96%
PBT 12,036 7,507 5,601 3,819 21,689 17,104 12,036 0.00%
Tax -965 -610 -460 -380 -1,634 -1,186 -950 1.04%
NP 11,071 6,897 5,141 3,439 20,055 15,918 11,086 -0.08%
-
NP to SH 10,811 6,897 5,141 3,439 20,055 15,918 11,086 -1.65%
-
Tax Rate 8.02% 8.13% 8.21% 9.95% 7.53% 6.93% 7.89% -
Total Cost 78,755 57,146 38,795 21,020 89,914 70,205 49,473 36.21%
-
Net Worth 61,948 59,973 58,011 59,982 47,867 41,405 33,711 49.86%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 4,496 1,199 - - 8,418 4,600 3,889 10.12%
Div Payout % 41.59% 17.39% - - 41.98% 28.90% 35.09% -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 61,948 59,973 58,011 59,982 47,867 41,405 33,711 49.86%
NOSH 199,833 199,913 200,038 199,941 165,061 153,352 129,660 33.32%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 12.32% 10.77% 11.70% 14.06% 18.24% 18.48% 18.31% -
ROE 17.45% 11.50% 8.86% 5.73% 41.90% 38.44% 32.88% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 44.95 32.04 21.96 12.23 66.62 56.16 46.71 -2.52%
EPS 5.41 3.45 2.57 1.72 12.15 10.38 8.55 -26.23%
DPS 2.25 0.60 0.00 0.00 5.10 3.00 3.00 -17.40%
NAPS 0.31 0.30 0.29 0.30 0.29 0.27 0.26 12.40%
Adjusted Per Share Value based on latest NOSH - 199,941
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 19.39 13.82 9.48 5.28 23.74 18.59 13.07 29.98%
EPS 2.33 1.49 1.11 0.74 4.33 3.44 2.39 -1.67%
DPS 0.97 0.26 0.00 0.00 1.82 0.99 0.84 10.03%
NAPS 0.1337 0.1295 0.1252 0.1295 0.1033 0.0894 0.0728 49.80%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.29 0.34 0.39 0.48 0.46 0.51 0.57 -
P/RPS 0.65 1.06 1.78 3.92 0.69 0.91 1.22 -34.20%
P/EPS 5.36 9.86 15.18 27.91 3.79 4.91 6.67 -13.52%
EY 18.66 10.15 6.59 3.58 26.41 20.35 15.00 15.62%
DY 7.76 1.76 0.00 0.00 11.09 5.88 5.26 29.50%
P/NAPS 0.94 1.13 1.34 1.60 1.59 1.89 2.19 -43.01%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 27/10/11 25/07/11 25/04/11 28/01/11 27/10/10 26/07/10 29/04/10 -
Price 0.25 0.265 0.41 0.47 0.61 0.49 0.55 -
P/RPS 0.56 0.83 1.87 3.84 0.92 0.87 1.18 -39.07%
P/EPS 4.62 7.68 15.95 27.33 5.02 4.72 6.43 -19.73%
EY 21.64 13.02 6.27 3.66 19.92 21.18 15.55 24.57%
DY 9.00 2.26 0.00 0.00 8.36 6.12 5.45 39.58%
P/NAPS 0.81 0.88 1.41 1.57 2.10 1.81 2.12 -47.25%

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