[HOMERIZ] QoQ TTM Result on 30-Nov-2012 [#1]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- -2.36%
YoY- 36.1%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 112,905 105,708 100,438 101,411 103,246 100,252 97,238 10.44%
PBT 20,566 17,676 17,012 17,583 17,673 15,652 13,755 30.65%
Tax -2,625 -1,500 -1,070 -1,033 -923 -950 -905 102.99%
NP 17,941 16,176 15,942 16,550 16,750 14,702 12,850 24.84%
-
NP to SH 15,118 13,857 13,707 14,353 14,700 12,925 11,704 18.55%
-
Tax Rate 12.76% 8.49% 6.29% 5.87% 5.22% 6.07% 6.58% -
Total Cost 94,964 89,532 84,496 84,861 86,496 85,550 84,388 8.16%
-
Net Worth 81,882 76,170 73,799 76,188 72,114 67,931 66,000 15.41%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 7,496 6,511 6,005 6,005 6,005 4,793 4,492 40.55%
Div Payout % 49.59% 46.99% 43.81% 41.84% 40.85% 37.09% 38.38% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 81,882 76,170 73,799 76,188 72,114 67,931 66,000 15.41%
NOSH 199,712 200,448 199,459 200,496 200,316 199,798 200,000 -0.09%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 15.89% 15.30% 15.87% 16.32% 16.22% 14.67% 13.21% -
ROE 18.46% 18.19% 18.57% 18.84% 20.38% 19.03% 17.73% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 56.53 52.74 50.36 50.58 51.54 50.18 48.62 10.54%
EPS 7.57 6.91 6.87 7.16 7.34 6.47 5.85 18.69%
DPS 3.75 3.25 3.00 3.00 3.00 2.40 2.25 40.44%
NAPS 0.41 0.38 0.37 0.38 0.36 0.34 0.33 15.52%
Adjusted Per Share Value based on latest NOSH - 200,496
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 24.37 22.82 21.68 21.89 22.29 21.64 20.99 10.43%
EPS 3.26 2.99 2.96 3.10 3.17 2.79 2.53 18.35%
DPS 1.62 1.41 1.30 1.30 1.30 1.03 0.97 40.63%
NAPS 0.1768 0.1644 0.1593 0.1645 0.1557 0.1466 0.1425 15.41%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.41 0.355 0.30 0.34 0.29 0.28 0.30 -
P/RPS 0.73 0.67 0.60 0.67 0.56 0.56 0.62 11.47%
P/EPS 5.42 5.14 4.37 4.75 3.95 4.33 5.13 3.72%
EY 18.46 19.47 22.91 21.06 25.30 23.10 19.51 -3.61%
DY 9.15 9.15 10.00 8.82 10.34 8.57 7.50 14.13%
P/NAPS 1.00 0.93 0.81 0.89 0.81 0.82 0.91 6.47%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 28/10/13 29/07/13 26/04/13 30/01/13 29/10/12 27/07/12 27/04/12 -
Price 0.47 0.385 0.305 0.365 0.31 0.31 0.28 -
P/RPS 0.83 0.73 0.61 0.72 0.60 0.62 0.58 26.90%
P/EPS 6.21 5.57 4.44 5.10 4.22 4.79 4.78 19.00%
EY 16.11 17.96 22.53 19.61 23.67 20.87 20.90 -15.89%
DY 7.98 8.44 9.84 8.22 9.68 7.74 8.04 -0.49%
P/NAPS 1.15 1.01 0.82 0.96 0.86 0.91 0.85 22.25%

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