[HOMERIZ] QoQ Cumulative Quarter Result on 30-Nov-2019 [#1]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
03-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
30-Nov-2019 [#1]
Profit Trend
QoQ- -63.5%
YoY- 57.4%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 155,366 108,985 84,612 41,468 147,709 114,048 76,481 60.05%
PBT 30,490 20,902 17,738 10,576 27,678 22,148 13,852 68.80%
Tax -6,915 -4,525 -3,820 -2,500 -5,555 -4,488 -3,200 66.75%
NP 23,575 16,377 13,918 8,076 22,123 17,660 10,652 69.42%
-
NP to SH 23,575 16,377 13,918 8,076 22,123 17,660 10,652 69.42%
-
Tax Rate 22.68% 21.65% 21.54% 23.64% 20.07% 20.26% 23.10% -
Total Cost 131,791 92,608 70,694 33,392 125,586 96,388 65,829 58.51%
-
Net Worth 177,014 168,013 165,011 165,007 156,005 156,005 150,005 11.61%
Dividend
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div 4,500 - - - 9,000 6,000 - -
Div Payout % 19.09% - - - 40.68% 33.98% - -
Equity
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 177,014 168,013 165,011 165,007 156,005 156,005 150,005 11.61%
NOSH 300,024 300,023 300,023 300,018 300,010 300,010 300,010 0.00%
Ratio Analysis
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin 15.17% 15.03% 16.45% 19.48% 14.98% 15.48% 13.93% -
ROE 13.32% 9.75% 8.43% 4.89% 14.18% 11.32% 7.10% -
Per Share
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 51.78 36.33 28.20 13.82 49.23 38.01 25.49 60.05%
EPS 7.86 5.46 4.64 2.69 7.37 5.89 3.55 69.46%
DPS 1.50 0.00 0.00 0.00 3.00 2.00 0.00 -
NAPS 0.59 0.56 0.55 0.55 0.52 0.52 0.50 11.61%
Adjusted Per Share Value based on latest NOSH - 300,018
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 33.54 23.53 18.27 8.95 31.89 24.62 16.51 60.05%
EPS 5.09 3.54 3.00 1.74 4.78 3.81 2.30 69.41%
DPS 0.97 0.00 0.00 0.00 1.94 1.30 0.00 -
NAPS 0.3821 0.3627 0.3562 0.3562 0.3368 0.3368 0.3238 11.61%
Price Multiplier on Financial Quarter End Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.65 0.565 0.61 0.635 0.635 0.63 0.62 -
P/RPS 1.26 1.56 2.16 4.59 1.29 1.66 2.43 -35.32%
P/EPS 8.27 10.35 13.15 23.59 8.61 10.70 17.46 -39.09%
EY 12.09 9.66 7.60 4.24 11.61 9.34 5.73 64.13%
DY 2.31 0.00 0.00 0.00 4.72 3.17 0.00 -
P/NAPS 1.10 1.01 1.11 1.15 1.22 1.21 1.24 -7.64%
Price Multiplier on Announcement Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 28/10/20 30/07/20 27/05/20 03/01/20 29/10/19 08/07/19 29/04/19 -
Price 0.855 0.585 0.535 0.665 0.75 0.625 0.625 -
P/RPS 1.65 1.61 1.90 4.81 1.52 1.64 2.45 -23.07%
P/EPS 10.88 10.72 11.53 24.70 10.17 10.62 17.60 -27.32%
EY 9.19 9.33 8.67 4.05 9.83 9.42 5.68 37.61%
DY 1.75 0.00 0.00 0.00 4.00 3.20 0.00 -
P/NAPS 1.45 1.04 0.97 1.21 1.44 1.20 1.25 10.35%

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