[HOMERIZ] QoQ Cumulative Quarter Result on 30-Nov-2012 [#1]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- -80.77%
YoY- -10.93%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 112,905 76,931 48,540 25,028 103,246 74,469 51,348 68.85%
PBT 20,566 11,126 6,659 3,657 17,673 11,123 7,320 98.73%
Tax -2,625 -1,172 -547 -330 -923 -595 -400 249.32%
NP 17,941 9,954 6,112 3,327 16,750 10,528 6,920 88.39%
-
NP to SH 15,118 8,168 5,041 2,827 14,700 9,011 6,034 84.16%
-
Tax Rate 12.76% 10.53% 8.21% 9.02% 5.22% 5.35% 5.46% -
Total Cost 94,964 66,977 42,428 21,701 86,496 63,941 44,428 65.70%
-
Net Worth 81,989 76,074 74,014 76,188 72,000 67,932 65,934 15.59%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 7,499 2,001 - - 6,000 1,498 - -
Div Payout % 49.60% 24.51% - - 40.82% 16.63% - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 81,989 76,074 74,014 76,188 72,000 67,932 65,934 15.59%
NOSH 199,973 200,196 200,039 200,496 200,000 199,800 199,801 0.05%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 15.89% 12.94% 12.59% 13.29% 16.22% 14.14% 13.48% -
ROE 18.44% 10.74% 6.81% 3.71% 20.42% 13.26% 9.15% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 56.46 38.43 24.27 12.48 51.62 37.27 25.70 68.75%
EPS 7.56 4.08 2.52 1.41 7.35 4.51 3.02 84.05%
DPS 3.75 1.00 0.00 0.00 3.00 0.75 0.00 -
NAPS 0.41 0.38 0.37 0.38 0.36 0.34 0.33 15.52%
Adjusted Per Share Value based on latest NOSH - 200,496
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 24.37 16.61 10.48 5.40 22.29 16.08 11.08 68.88%
EPS 3.26 1.76 1.09 0.61 3.17 1.95 1.30 84.27%
DPS 1.62 0.43 0.00 0.00 1.30 0.32 0.00 -
NAPS 0.177 0.1642 0.1598 0.1645 0.1554 0.1466 0.1423 15.61%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.41 0.355 0.30 0.34 0.29 0.28 0.30 -
P/RPS 0.73 0.92 1.24 2.72 0.56 0.75 1.17 -26.92%
P/EPS 5.42 8.70 11.90 24.11 3.95 6.21 9.93 -33.13%
EY 18.44 11.49 8.40 4.15 25.34 16.11 10.07 49.51%
DY 9.15 2.82 0.00 0.00 10.34 2.68 0.00 -
P/NAPS 1.00 0.93 0.81 0.89 0.81 0.82 0.91 6.47%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 28/10/13 29/07/13 26/04/13 30/01/13 29/10/12 27/07/12 27/04/12 -
Price 0.47 0.385 0.305 0.365 0.31 0.31 0.28 -
P/RPS 0.83 1.00 1.26 2.92 0.60 0.83 1.09 -16.57%
P/EPS 6.22 9.44 12.10 25.89 4.22 6.87 9.27 -23.30%
EY 16.09 10.60 8.26 3.86 23.71 14.55 10.79 30.42%
DY 7.98 2.60 0.00 0.00 9.68 2.42 0.00 -
P/NAPS 1.15 1.01 0.82 0.96 0.86 0.91 0.85 22.25%

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