[HOMERIZ] QoQ Cumulative Quarter Result on 30-Nov-2017 [#1]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
25-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
30-Nov-2017 [#1]
Profit Trend
QoQ- -78.72%
YoY- -22.55%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 166,445 126,285 86,442 45,983 168,958 129,300 84,683 56.71%
PBT 27,208 18,749 12,591 7,972 39,121 30,432 20,815 19.49%
Tax -6,140 -3,942 -2,400 -1,400 -8,233 -6,550 -4,750 18.60%
NP 21,068 14,807 10,191 6,572 30,888 23,882 16,065 19.75%
-
NP to SH 21,068 14,807 10,191 6,572 30,888 23,882 16,065 19.75%
-
Tax Rate 22.57% 21.03% 19.06% 17.56% 21.04% 21.52% 22.82% -
Total Cost 145,377 111,478 76,251 39,411 138,070 105,418 68,618 64.73%
-
Net Worth 144,004 141,004 135,004 138,120 132,004 129,004 123,004 11.04%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div 7,500 3,000 - - 12,600 6,000 30 3828.79%
Div Payout % 35.60% 20.26% - - 40.79% 25.12% 0.19% -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 144,004 141,004 135,004 138,120 132,004 129,004 123,004 11.04%
NOSH 300,010 300,010 300,010 300,010 300,010 300,010 300,010 0.00%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 12.66% 11.73% 11.79% 14.29% 18.28% 18.47% 18.97% -
ROE 14.63% 10.50% 7.55% 4.76% 23.40% 18.51% 13.06% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 55.48 42.09 28.81 15.31 56.32 43.10 28.23 56.70%
EPS 7.02 4.94 3.40 2.19 10.30 7.96 5.35 19.79%
DPS 2.50 1.00 0.00 0.00 4.20 2.00 0.01 3828.79%
NAPS 0.48 0.47 0.45 0.46 0.44 0.43 0.41 11.04%
Adjusted Per Share Value based on latest NOSH - 300,010
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 35.93 27.26 18.66 9.93 36.47 27.91 18.28 56.71%
EPS 4.55 3.20 2.20 1.42 6.67 5.16 3.47 19.74%
DPS 1.62 0.65 0.00 0.00 2.72 1.30 0.01 2844.32%
NAPS 0.3109 0.3044 0.2914 0.2982 0.285 0.2785 0.2655 11.06%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.705 0.63 0.755 0.91 0.935 0.925 0.96 -
P/RPS 1.27 1.50 2.62 5.94 1.66 2.15 3.40 -48.04%
P/EPS 10.04 12.76 22.23 41.58 9.08 11.62 17.93 -31.99%
EY 9.96 7.83 4.50 2.41 11.01 8.61 5.58 46.99%
DY 3.55 1.59 0.00 0.00 4.49 2.16 0.01 4860.28%
P/NAPS 1.47 1.34 1.68 1.98 2.13 2.15 2.34 -26.58%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/10/18 26/07/18 26/04/18 25/01/18 30/10/17 27/07/17 27/04/17 -
Price 0.675 0.695 0.69 0.885 0.95 0.945 0.95 -
P/RPS 1.22 1.65 2.39 5.78 1.69 2.19 3.37 -49.11%
P/EPS 9.61 14.08 20.31 40.43 9.23 11.87 17.74 -33.47%
EY 10.40 7.10 4.92 2.47 10.84 8.42 5.64 50.20%
DY 3.70 1.44 0.00 0.00 4.42 2.12 0.01 4998.66%
P/NAPS 1.41 1.48 1.53 1.92 2.16 2.20 2.32 -28.18%

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