[HOMERIZ] QoQ TTM Result on 28-Feb-2021 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
28-Feb-2021 [#2]
Profit Trend
QoQ- 2.11%
YoY- -8.3%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
TTM Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 170,897 164,903 204,969 181,974 166,440 155,366 142,646 12.78%
PBT 29,472 27,709 37,246 29,677 29,117 30,490 26,432 7.52%
Tax -5,980 -5,380 -7,969 -6,395 -6,315 -6,915 -5,592 4.56%
NP 23,492 22,329 29,277 23,282 22,802 23,575 20,840 8.30%
-
NP to SH 23,492 22,329 29,277 23,282 22,802 23,575 20,840 8.30%
-
Tax Rate 20.29% 19.42% 21.40% 21.55% 21.69% 22.68% 21.16% -
Total Cost 147,405 142,574 175,692 158,692 143,638 131,791 121,806 13.54%
-
Net Worth 214,764 206,451 202,321 197,393 184,326 177,014 168,013 17.76%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div 2,518 2,518 4,541 4,541 4,500 4,500 3,000 -11.01%
Div Payout % 10.72% 11.28% 15.51% 19.51% 19.74% 19.09% 14.40% -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 214,764 206,451 202,321 197,393 184,326 177,014 168,013 17.76%
NOSH 413,126 412,903 412,903 412,698 311,801 300,024 300,023 23.74%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 13.75% 13.54% 14.28% 12.79% 13.70% 15.17% 14.61% -
ROE 10.94% 10.82% 14.47% 11.79% 12.37% 13.32% 12.40% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 41.38 39.94 49.64 44.25 55.08 51.78 47.54 -8.82%
EPS 5.69 5.41 7.09 5.66 7.55 7.86 6.95 -12.47%
DPS 0.61 0.61 1.10 1.10 1.50 1.50 1.00 -28.05%
NAPS 0.52 0.50 0.49 0.48 0.61 0.59 0.56 -4.81%
Adjusted Per Share Value based on latest NOSH - 412,698
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 36.89 35.60 44.25 39.28 35.93 33.54 30.79 12.79%
EPS 5.07 4.82 6.32 5.03 4.92 5.09 4.50 8.26%
DPS 0.54 0.54 0.98 0.98 0.97 0.97 0.65 -11.61%
NAPS 0.4636 0.4457 0.4367 0.4261 0.3979 0.3821 0.3627 17.76%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 0.53 0.575 0.58 0.605 0.94 0.65 0.565 -
P/RPS 1.28 1.44 1.17 1.37 1.71 1.26 1.19 4.97%
P/EPS 9.32 10.63 8.18 10.69 12.46 8.27 8.13 9.52%
EY 10.73 9.40 12.23 9.36 8.03 12.09 12.29 -8.64%
DY 1.15 1.06 1.90 1.83 1.60 2.31 1.77 -24.96%
P/NAPS 1.02 1.15 1.18 1.26 1.54 1.10 1.01 0.65%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 25/01/22 28/10/21 27/08/21 24/05/21 29/01/21 28/10/20 30/07/20 -
Price 0.585 0.57 0.57 0.595 0.66 0.855 0.585 -
P/RPS 1.41 1.43 1.15 1.34 1.20 1.65 1.23 9.52%
P/EPS 10.28 10.54 8.04 10.51 8.75 10.88 8.42 14.21%
EY 9.72 9.49 12.44 9.52 11.43 9.19 11.87 -12.46%
DY 1.04 1.07 1.93 1.86 2.27 1.75 1.71 -28.19%
P/NAPS 1.13 1.14 1.16 1.24 1.08 1.45 1.04 5.68%

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