[HOMERIZ] QoQ TTM Result on 30-Nov-2016 [#1]

Stock

[HOMERIZ] HOMERITZ CORPORATION BERHAD

Announcement Date

25-Jan-2017

Admission Sponsor

Sponsor

Financial Year

31-Aug-2017

Quarter

30-Nov-2016 [#1]

Profit Trend

QoQ- -1.45%

YoY- -2.0%

Quarter Report

HOMERIZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	CAGR
TTM Result
Revenue	168,958	163,223	159,084	158,823	157,567	161,756	158,372	4.39%
YoY %	3.51%	2.60%	0.16%	0.80%	-2.59%	2.14%	-	-
Horiz. %	106.68%	103.06%	100.45%	100.28%	99.49%	102.14%	100.00%	-
PBT	39,121	35,979	34,666	35,509	36,166	39,570	40,336	-2.01%
YoY %	8.73%	3.79%	-2.37%	-1.82%	-8.60%	-1.90%	-	-
Horiz. %	96.99%	89.20%	85.94%	88.03%	89.66%	98.10%	100.00%	-
Tax	-8,233	-7,510	-7,540	-7,890	-8,140	-9,490	-9,769	-10.75%
YoY %	-9.63%	0.40%	4.44%	3.07%	14.23%	2.86%	-	-
Horiz. %	84.28%	76.88%	77.18%	80.77%	83.32%	97.14%	100.00%	-
NP	30,888	28,469	27,126	27,619	28,026	30,080	30,567	0.69%
YoY %	8.50%	4.95%	-1.79%	-1.45%	-6.83%	-1.59%	-	-
Horiz. %	101.05%	93.14%	88.74%	90.36%	91.69%	98.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,888	28,469	27,126	27,619	28,026	30,080	29,693	2.65%
YoY %	8.50%	4.95%	-1.79%	-1.45%	-6.83%	1.30%	-	-
Horiz. %	104.02%	95.88%	91.35%	93.02%	94.39%	101.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.04%	20.87%	21.75%	22.22%	22.51%	23.98%	24.22%	-
YoY %	0.81%	-4.05%	-2.12%	-1.29%	-6.13%	-0.99%	-	-
Horiz. %	86.87%	86.17%	89.80%	91.74%	92.94%	99.01%	100.00%	-
Total Cost	138,070	134,754	131,958	131,204	129,541	131,676	127,805	5.27%
YoY %	2.46%	2.12%	0.57%	1.28%	-1.62%	3.03%	-	-
Horiz. %	108.03%	105.44%	103.25%	102.66%	101.36%	103.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	132,004	129,004	123,004	126,004	117,003	117,003	111,001	12.21%
YoY %	2.33%	4.88%	-2.38%	7.69%	0.00%	5.41%	-	-
Horiz. %	118.92%	116.22%	110.81%	113.52%	105.41%	105.41%	100.00%	-

	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	CAGR
Dividend
Div	9,630	12,030	15,030	15,000	15,000	13,512	10,515	-5.67%
YoY %	-19.95%	-19.96%	0.20%	0.00%	11.01%	28.50%	-	-
Horiz. %	91.58%	114.41%	142.94%	142.65%	142.65%	128.50%	100.00%	-
Div Payout %	31.18%	42.26%	55.41%	54.31%	53.52%	44.92%	35.42%	-
YoY %	-26.22%	-23.73%	2.03%	1.48%	19.15%	26.82%	-	-
Horiz. %	88.03%	119.31%	156.44%	153.33%	151.10%	126.82%	100.00%	-

	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	CAGR
Equity
Net Worth	132,004	129,004	123,004	126,004	117,003	117,003	111,001	12.21%
YoY %	2.33%	4.88%	-2.38%	7.69%	0.00%	5.41%	-	-
Horiz. %	118.92%	116.22%	110.81%	113.52%	105.41%	105.41%	100.00%	-
NOSH	300,010	300,010	300,010	300,010	300,010	300,010	300,010	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	CAGR
Ratio Analysis
NP Margin	18.28%	17.44%	17.05%	17.39%	17.79%	18.60%	19.30%	-
YoY %	4.82%	2.29%	-1.96%	-2.25%	-4.35%	-3.63%	-	-
Horiz. %	94.72%	90.36%	88.34%	90.10%	92.18%	96.37%	100.00%	-
ROE	23.40%	22.07%	22.05%	21.92%	23.95%	25.71%	26.75%	-
YoY %	6.03%	0.09%	0.59%	-8.48%	-6.85%	-3.89%	-	-
Horiz. %	87.48%	82.50%	82.43%	81.94%	89.53%	96.11%	100.00%	-

	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	CAGR
Per Share
RPS	56.32	54.41	53.03	52.94	52.52	53.92	52.79	4.39%
YoY %	3.51%	2.60%	0.17%	0.80%	-2.60%	2.14%	-	-
Horiz. %	106.69%	103.07%	100.45%	100.28%	99.49%	102.14%	100.00%	-
EPS	10.30	9.49	9.04	9.21	9.34	10.03	9.90	2.66%
YoY %	8.54%	4.98%	-1.85%	-1.39%	-6.88%	1.31%	-	-
Horiz. %	104.04%	95.86%	91.31%	93.03%	94.34%	101.31%	100.00%	-
DPS	3.21	4.01	5.01	5.00	5.00	4.50	3.51	-5.76%
YoY %	-19.95%	-19.96%	0.20%	0.00%	11.11%	28.21%	-	-
Horiz. %	91.45%	114.25%	142.74%	142.45%	142.45%	128.21%	100.00%	-
NAPS	0.44	0.43	0.41	0.42	0.39	0.39	0.37	12.20%
YoY %	2.33%	4.88%	-2.38%	7.69%	0.00%	5.41%	-	-
Horiz. %	118.92%	116.22%	110.81%	113.51%	105.41%	105.41%	100.00%	-

	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	CAGR
Adjusted Per Share Value based on latest NOSH - 300,010
RPS	36.47	35.23	34.34	34.28	34.01	34.92	34.19	4.38%
YoY %	3.52%	2.59%	0.18%	0.79%	-2.61%	2.14%	-	-
Horiz. %	106.67%	103.04%	100.44%	100.26%	99.47%	102.14%	100.00%	-
EPS	6.67	6.15	5.86	5.96	6.05	6.49	6.41	2.67%
YoY %	8.46%	4.95%	-1.68%	-1.49%	-6.78%	1.25%	-	-
Horiz. %	104.06%	95.94%	91.42%	92.98%	94.38%	101.25%	100.00%	-
DPS	2.08	2.60	3.24	3.24	3.24	2.92	2.27	-5.64%
YoY %	-20.00%	-19.75%	0.00%	0.00%	10.96%	28.63%	-	-
Horiz. %	91.63%	114.54%	142.73%	142.73%	142.73%	128.63%	100.00%	-
NAPS	0.285	0.2785	0.2655	0.272	0.2526	0.2526	0.2396	12.22%
YoY %	2.33%	4.90%	-2.39%	7.68%	0.00%	5.43%	-	-
Horiz. %	118.95%	116.24%	110.81%	113.52%	105.43%	105.43%	100.00%	-

	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/17	31/05/17	28/02/17	30/11/16	30/08/16	31/05/16	29/02/16	-
Price	0.935	0.925	0.96	0.90	0.885	0.90	0.99	-
P/RPS	1.66	1.70	1.81	1.70	1.69	1.67	1.88	-7.94%
YoY %	-2.35%	-6.08%	6.47%	0.59%	1.20%	-11.17%	-	-
Horiz. %	88.30%	90.43%	96.28%	90.43%	89.89%	88.83%	100.00%	-
P/EPS	9.08	9.75	10.62	9.78	9.47	8.98	10.00	-6.21%
YoY %	-6.87%	-8.19%	8.59%	3.27%	5.46%	-10.20%	-	-
Horiz. %	90.80%	97.50%	106.20%	97.80%	94.70%	89.80%	100.00%	-
EY	11.01	10.26	9.42	10.23	10.56	11.14	10.00	6.60%
YoY %	7.31%	8.92%	-7.92%	-3.12%	-5.21%	11.40%	-	-
Horiz. %	110.10%	102.60%	94.20%	102.30%	105.60%	111.40%	100.00%	-
DY	3.43	4.34	5.22	5.56	5.65	5.00	3.54	-2.07%
YoY %	-20.97%	-16.86%	-6.12%	-1.59%	13.00%	41.24%	-	-
Horiz. %	96.89%	122.60%	147.46%	157.06%	159.60%	141.24%	100.00%	-
P/NAPS	2.13	2.15	2.34	2.14	2.27	2.31	2.68	-14.16%
YoY %	-0.93%	-8.12%	9.35%	-5.73%	-1.73%	-13.81%	-	-
Horiz. %	79.48%	80.22%	87.31%	79.85%	84.70%	86.19%	100.00%	-

	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	CAGR
Price Multiplier on Announcement Date
Date	30/10/17	27/07/17	27/04/17	25/01/17	27/10/16	28/07/16	28/04/16	-
Price	0.95	0.945	0.95	1.02	0.955	0.885	0.875	-
P/RPS	1.69	1.74	1.79	1.93	1.82	1.64	1.66	1.19%
YoY %	-2.87%	-2.79%	-7.25%	6.04%	10.98%	-1.20%	-	-
Horiz. %	101.81%	104.82%	107.83%	116.27%	109.64%	98.80%	100.00%	-
P/EPS	9.23	9.96	10.51	11.08	10.22	8.83	8.84	2.91%
YoY %	-7.33%	-5.23%	-5.14%	8.41%	15.74%	-0.11%	-	-
Horiz. %	104.41%	112.67%	118.89%	125.34%	115.61%	99.89%	100.00%	-
EY	10.84	10.04	9.52	9.03	9.78	11.33	11.31	-2.78%
YoY %	7.97%	5.46%	5.43%	-7.67%	-13.68%	0.18%	-	-
Horiz. %	95.84%	88.77%	84.17%	79.84%	86.47%	100.18%	100.00%	-
DY	3.38	4.24	5.27	4.90	5.24	5.08	4.01	-10.74%
YoY %	-20.28%	-19.54%	7.55%	-6.49%	3.15%	26.68%	-	-
Horiz. %	84.29%	105.74%	131.42%	122.19%	130.67%	126.68%	100.00%	-
P/NAPS	2.16	2.20	2.32	2.43	2.45	2.27	2.36	-5.71%
YoY %	-1.82%	-5.17%	-4.53%	-0.82%	7.93%	-3.81%	-	-
Horiz. %	91.53%	93.22%	98.31%	102.97%	103.81%	96.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos