[HOMERIZ] QoQ Cumulative Quarter Result on 31-May-2013 [#3]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 62.03%
YoY- -9.36%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 64,328 35,687 112,905 76,931 48,540 25,028 103,246 -27.11%
PBT 14,275 7,863 20,566 11,126 6,659 3,657 17,673 -13.30%
Tax -2,250 -1,300 -2,625 -1,172 -547 -330 -923 81.42%
NP 12,025 6,563 17,941 9,954 6,112 3,327 16,750 -19.87%
-
NP to SH 10,403 5,792 15,118 8,168 5,041 2,827 14,700 -20.63%
-
Tax Rate 15.76% 16.53% 12.76% 10.53% 8.21% 9.02% 5.22% -
Total Cost 52,303 29,124 94,964 66,977 42,428 21,701 86,496 -28.55%
-
Net Worth 86,024 87,878 81,989 76,074 74,014 76,188 72,000 12.63%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 2,000 - 7,499 2,001 - - 6,000 -52.02%
Div Payout % 19.23% - 49.60% 24.51% - - 40.82% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 86,024 87,878 81,989 76,074 74,014 76,188 72,000 12.63%
NOSH 200,057 199,724 199,973 200,196 200,039 200,496 200,000 0.01%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 18.69% 18.39% 15.89% 12.94% 12.59% 13.29% 16.22% -
ROE 12.09% 6.59% 18.44% 10.74% 6.81% 3.71% 20.42% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 32.15 17.87 56.46 38.43 24.27 12.48 51.62 -27.13%
EPS 5.20 2.90 7.56 4.08 2.52 1.41 7.35 -20.65%
DPS 1.00 0.00 3.75 1.00 0.00 0.00 3.00 -52.02%
NAPS 0.43 0.44 0.41 0.38 0.37 0.38 0.36 12.61%
Adjusted Per Share Value based on latest NOSH - 200,448
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 13.89 7.70 24.37 16.61 10.48 5.40 22.29 -27.10%
EPS 2.25 1.25 3.26 1.76 1.09 0.61 3.17 -20.48%
DPS 0.43 0.00 1.62 0.43 0.00 0.00 1.30 -52.26%
NAPS 0.1857 0.1897 0.177 0.1642 0.1598 0.1645 0.1554 12.64%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.675 0.57 0.41 0.355 0.30 0.34 0.29 -
P/RPS 2.10 3.19 0.73 0.92 1.24 2.72 0.56 141.95%
P/EPS 12.98 19.66 5.42 8.70 11.90 24.11 3.95 121.51%
EY 7.70 5.09 18.44 11.49 8.40 4.15 25.34 -54.90%
DY 1.48 0.00 9.15 2.82 0.00 0.00 10.34 -72.73%
P/NAPS 1.57 1.30 1.00 0.93 0.81 0.89 0.81 55.64%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/04/14 24/01/14 28/10/13 29/07/13 26/04/13 30/01/13 29/10/12 -
Price 0.805 0.68 0.47 0.385 0.305 0.365 0.31 -
P/RPS 2.50 3.81 0.83 1.00 1.26 2.92 0.60 159.61%
P/EPS 15.48 23.45 6.22 9.44 12.10 25.89 4.22 138.41%
EY 6.46 4.26 16.09 10.60 8.26 3.86 23.71 -58.07%
DY 1.24 0.00 7.98 2.60 0.00 0.00 9.68 -74.68%
P/NAPS 1.87 1.55 1.15 1.01 0.82 0.96 0.86 68.07%

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