[HOMERIZ] QoQ Cumulative Quarter Result on 31-May-2022 [#3]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-May-2022 [#3]
Profit Trend
QoQ- 59.65%
YoY- 36.0%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 78,742 38,940 243,294 192,154 127,456 58,536 164,903 -38.99%
PBT 15,277 8,408 53,650 40,528 24,809 10,966 27,709 -32.83%
Tax -3,400 -2,100 -12,662 -10,500 -6,000 -2,500 -5,380 -26.41%
NP 11,877 6,308 40,988 30,028 18,809 8,466 22,329 -34.42%
-
NP to SH 11,877 6,308 40,988 30,028 18,809 8,466 22,329 -34.42%
-
Tax Rate 22.26% 24.98% 23.60% 25.91% 24.18% 22.80% 19.42% -
Total Cost 66,865 32,632 202,306 162,126 108,647 50,070 142,574 -39.72%
-
Net Worth 268,678 264,045 254,358 215,757 220,094 214,764 206,451 19.25%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div - - 9,084 4,230 - - 6,606 -
Div Payout % - - 22.16% 14.09% - - 29.59% -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 268,678 264,045 254,358 215,757 220,094 214,764 206,451 19.25%
NOSH 463,238 463,238 463,238 427,473 415,381 413,126 412,903 7.99%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 15.08% 16.20% 16.85% 15.63% 14.76% 14.46% 13.54% -
ROE 4.42% 2.39% 16.11% 13.92% 8.55% 3.94% 10.82% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 17.00 8.41 53.56 45.42 30.69 14.17 39.94 -43.50%
EPS 2.56 1.36 9.61 7.20 4.54 2.05 5.53 -40.24%
DPS 0.00 0.00 2.00 1.00 0.00 0.00 1.60 -
NAPS 0.58 0.57 0.56 0.51 0.53 0.52 0.50 10.43%
Adjusted Per Share Value based on latest NOSH - 427,473
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 17.00 8.41 52.52 41.48 27.51 12.64 35.60 -38.98%
EPS 2.56 1.36 8.85 6.48 4.06 1.83 4.82 -34.49%
DPS 0.00 0.00 1.96 0.91 0.00 0.00 1.43 -
NAPS 0.58 0.57 0.5491 0.4658 0.4751 0.4636 0.4457 19.25%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.505 0.52 0.50 0.525 0.53 0.53 0.575 -
P/RPS 2.97 6.19 0.93 1.16 1.73 3.74 1.44 62.24%
P/EPS 19.70 38.19 5.54 7.40 11.70 25.86 10.63 51.04%
EY 5.08 2.62 18.05 13.52 8.55 3.87 9.40 -33.72%
DY 0.00 0.00 4.00 1.90 0.00 0.00 2.78 -
P/NAPS 0.87 0.91 0.89 1.03 1.00 1.02 1.15 -17.01%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 14/04/23 17/01/23 28/10/22 28/07/22 28/04/22 25/01/22 28/10/21 -
Price 0.50 0.55 0.535 0.49 0.565 0.585 0.57 -
P/RPS 2.94 6.54 1.00 1.08 1.84 4.13 1.43 61.90%
P/EPS 19.50 40.39 5.93 6.90 12.47 28.54 10.54 50.87%
EY 5.13 2.48 16.87 14.49 8.02 3.50 9.49 -33.71%
DY 0.00 0.00 3.74 2.04 0.00 0.00 2.81 -
P/NAPS 0.86 0.96 0.96 0.96 1.07 1.13 1.14 -17.17%

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