[HOMERIZ] YoY Annualized Quarter Result on 28-Feb-2013 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- -10.84%
YoY- -16.46%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 166,332 142,426 128,656 97,080 102,696 87,872 121,118 5.42%
PBT 44,630 30,994 28,550 13,318 14,640 11,202 24,072 10.82%
Tax -10,700 -6,800 -4,500 -1,094 -800 -920 -1,900 33.34%
NP 33,930 24,194 24,050 12,224 13,840 10,282 22,172 7.34%
-
NP to SH 33,930 21,646 20,806 10,082 12,068 10,282 22,172 7.34%
-
Tax Rate 23.97% 21.94% 15.76% 8.21% 5.46% 8.21% 7.89% -
Total Cost 132,402 118,232 104,606 84,856 88,856 77,590 98,946 4.96%
-
Net Worth 111,001 96,026 86,024 74,014 65,934 58,011 33,711 21.94%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - 4,001 - - - 7,779 -
Div Payout % - - 19.23% - - - 35.09% -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 111,001 96,026 86,024 74,014 65,934 58,011 33,711 21.94%
NOSH 300,010 200,055 200,057 200,039 199,801 200,038 129,660 14.99%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 20.40% 16.99% 18.69% 12.59% 13.48% 11.70% 18.31% -
ROE 30.57% 22.54% 24.19% 13.62% 18.30% 17.72% 65.77% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 55.44 71.19 64.31 48.53 51.40 43.93 93.41 -8.32%
EPS 11.30 10.82 10.40 5.04 6.04 5.14 17.10 -6.66%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 6.00 -
NAPS 0.37 0.48 0.43 0.37 0.33 0.29 0.26 6.05%
Adjusted Per Share Value based on latest NOSH - 199,459
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 35.91 30.75 27.77 20.96 22.17 18.97 26.15 5.42%
EPS 7.32 4.67 4.49 2.18 2.61 2.22 4.79 7.31%
DPS 0.00 0.00 0.86 0.00 0.00 0.00 1.68 -
NAPS 0.2396 0.2073 0.1857 0.1598 0.1423 0.1252 0.0728 21.94%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.99 1.21 0.675 0.30 0.30 0.39 0.57 -
P/RPS 1.79 1.70 1.05 0.62 0.58 0.89 0.61 19.63%
P/EPS 8.75 11.18 6.49 5.95 4.97 7.59 3.33 17.45%
EY 11.42 8.94 15.41 16.80 20.13 13.18 30.00 -14.85%
DY 0.00 0.00 2.96 0.00 0.00 0.00 10.53 -
P/NAPS 2.68 2.52 1.57 0.81 0.91 1.34 2.19 3.41%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 28/04/16 29/04/15 28/04/14 26/04/13 27/04/12 25/04/11 29/04/10 -
Price 0.875 1.07 0.805 0.305 0.28 0.41 0.55 -
P/RPS 1.58 1.50 1.25 0.63 0.54 0.93 0.59 17.82%
P/EPS 7.74 9.89 7.74 6.05 4.64 7.98 3.22 15.72%
EY 12.93 10.11 12.92 16.52 21.57 12.54 31.09 -13.59%
DY 0.00 0.00 2.48 0.00 0.00 0.00 10.91 -
P/NAPS 2.36 2.23 1.87 0.82 0.85 1.41 2.12 1.80%

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