[HOMERIZ] YoY Annualized Quarter Result on 28-Feb-2014 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
28-Feb-2014 [#2]
Profit Trend
QoQ- -10.2%
YoY- 106.37%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 169,366 166,332 142,426 128,656 97,080 102,696 87,872 11.54%
PBT 41,630 44,630 30,994 28,550 13,318 14,640 11,202 24.43%
Tax -9,500 -10,700 -6,800 -4,500 -1,094 -800 -920 47.51%
NP 32,130 33,930 24,194 24,050 12,224 13,840 10,282 20.89%
-
NP to SH 32,130 33,930 21,646 20,806 10,082 12,068 10,282 20.89%
-
Tax Rate 22.82% 23.97% 21.94% 15.76% 8.21% 5.46% 8.21% -
Total Cost 137,236 132,402 118,232 104,606 84,856 88,856 77,590 9.96%
-
Net Worth 123,004 111,001 96,026 86,024 74,014 65,934 58,011 13.33%
Dividend
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div 60 - - 4,001 - - - -
Div Payout % 0.19% - - 19.23% - - - -
Equity
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 123,004 111,001 96,026 86,024 74,014 65,934 58,011 13.33%
NOSH 300,010 300,010 200,055 200,057 200,039 199,801 200,038 6.98%
Ratio Analysis
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 18.97% 20.40% 16.99% 18.69% 12.59% 13.48% 11.70% -
ROE 26.12% 30.57% 22.54% 24.19% 13.62% 18.30% 17.72% -
Per Share
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 56.45 55.44 71.19 64.31 48.53 51.40 43.93 4.26%
EPS 10.70 11.30 10.82 10.40 5.04 6.04 5.14 12.98%
DPS 0.02 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.41 0.37 0.48 0.43 0.37 0.33 0.29 5.93%
Adjusted Per Share Value based on latest NOSH - 199,610
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 36.56 35.91 30.75 27.77 20.96 22.17 18.97 11.54%
EPS 6.94 7.32 4.67 4.49 2.18 2.61 2.22 20.89%
DPS 0.01 0.00 0.00 0.86 0.00 0.00 0.00 -
NAPS 0.2655 0.2396 0.2073 0.1857 0.1598 0.1423 0.1252 13.33%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.96 0.99 1.21 0.675 0.30 0.30 0.39 -
P/RPS 1.70 1.79 1.70 1.05 0.62 0.58 0.89 11.37%
P/EPS 8.96 8.75 11.18 6.49 5.95 4.97 7.59 2.80%
EY 11.16 11.42 8.94 15.41 16.80 20.13 13.18 -2.73%
DY 0.02 0.00 0.00 2.96 0.00 0.00 0.00 -
P/NAPS 2.34 2.68 2.52 1.57 0.81 0.91 1.34 9.72%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 27/04/17 28/04/16 29/04/15 28/04/14 26/04/13 27/04/12 25/04/11 -
Price 0.95 0.875 1.07 0.805 0.305 0.28 0.41 -
P/RPS 1.68 1.58 1.50 1.25 0.63 0.54 0.93 10.34%
P/EPS 8.87 7.74 9.89 7.74 6.05 4.64 7.98 1.77%
EY 11.27 12.93 10.11 12.92 16.52 21.57 12.54 -1.76%
DY 0.02 0.00 0.00 2.48 0.00 0.00 0.00 -
P/NAPS 2.32 2.36 2.23 1.87 0.82 0.85 1.41 8.64%

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