[HOMERIZ] QoQ Quarter Result on 31-May-2017 [#3]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
27-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-May-2017 [#3]
Profit Trend
QoQ- 3.14%
YoY- 20.74%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 40,459 45,983 39,658 44,617 42,753 41,930 33,923 12.50%
PBT 4,619 7,972 8,689 9,617 9,829 10,986 5,547 -11.51%
Tax -1,000 -1,400 -1,683 -1,800 -2,250 -2,500 -960 2.76%
NP 3,619 6,572 7,006 7,817 7,579 8,486 4,587 -14.65%
-
NP to SH 3,619 6,572 7,006 7,817 7,579 8,486 4,587 -14.65%
-
Tax Rate 21.65% 17.56% 19.37% 18.72% 22.89% 22.76% 17.31% -
Total Cost 36,840 39,411 32,652 36,800 35,174 33,444 29,336 16.44%
-
Net Worth 135,004 138,120 132,004 129,004 123,004 126,004 117,003 10.03%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - - 6,600 3,000 30 - 9,000 -
Div Payout % - - 94.21% 38.38% 0.40% - 196.21% -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 135,004 138,120 132,004 129,004 123,004 126,004 117,003 10.03%
NOSH 300,010 300,010 300,010 300,010 300,010 300,010 300,010 0.00%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 8.94% 14.29% 17.67% 17.52% 17.73% 20.24% 13.52% -
ROE 2.68% 4.76% 5.31% 6.06% 6.16% 6.73% 3.92% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 13.49 15.31 13.22 14.87 14.25 13.98 11.31 12.50%
EPS 1.21 2.19 2.34 2.61 2.53 2.83 1.53 -14.51%
DPS 0.00 0.00 2.20 1.00 0.01 0.00 3.00 -
NAPS 0.45 0.46 0.44 0.43 0.41 0.42 0.39 10.03%
Adjusted Per Share Value based on latest NOSH - 300,010
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 8.73 9.93 8.56 9.63 9.23 9.05 7.32 12.49%
EPS 0.78 1.42 1.51 1.69 1.64 1.83 0.99 -14.73%
DPS 0.00 0.00 1.42 0.65 0.01 0.00 1.94 -
NAPS 0.2914 0.2982 0.285 0.2785 0.2655 0.272 0.2526 10.02%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.755 0.91 0.935 0.925 0.96 0.90 0.885 -
P/RPS 5.60 5.94 7.07 6.22 6.74 6.44 7.83 -20.07%
P/EPS 62.59 41.58 40.04 35.50 38.00 31.82 57.88 5.36%
EY 1.60 2.41 2.50 2.82 2.63 3.14 1.73 -5.08%
DY 0.00 0.00 2.35 1.08 0.01 0.00 3.39 -
P/NAPS 1.68 1.98 2.13 2.15 2.34 2.14 2.27 -18.22%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 26/04/18 25/01/18 30/10/17 27/07/17 27/04/17 25/01/17 27/10/16 -
Price 0.69 0.885 0.95 0.945 0.95 1.02 0.955 -
P/RPS 5.12 5.78 7.19 6.35 6.67 7.30 8.45 -28.46%
P/EPS 57.20 40.43 40.68 36.27 37.61 36.06 62.46 -5.71%
EY 1.75 2.47 2.46 2.76 2.66 2.77 1.60 6.17%
DY 0.00 0.00 2.32 1.06 0.01 0.00 3.14 -
P/NAPS 1.53 1.92 2.16 2.20 2.32 2.43 2.45 -27.00%

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