[HOMERIZ] YoY Annualized Quarter Result on 28-Feb-2017 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
27-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
28-Feb-2017 [#2]
Profit Trend
QoQ- -5.34%
YoY- -5.31%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Revenue 169,224 152,962 172,884 169,366 166,332 142,426 128,656 4.66%
PBT 35,476 27,704 25,182 41,630 44,630 30,994 28,550 3.68%
Tax -7,640 -6,400 -4,800 -9,500 -10,700 -6,800 -4,500 9.21%
NP 27,836 21,304 20,382 32,130 33,930 24,194 24,050 2.46%
-
NP to SH 27,836 21,304 20,382 32,130 33,930 21,646 20,806 4.96%
-
Tax Rate 21.54% 23.10% 19.06% 22.82% 23.97% 21.94% 15.76% -
Total Cost 141,388 131,658 152,502 137,236 132,402 118,232 104,606 5.14%
-
Net Worth 165,011 150,005 135,004 123,004 111,001 96,026 86,024 11.45%
Dividend
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Div - - - 60 - - 4,001 -
Div Payout % - - - 0.19% - - 19.23% -
Equity
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Net Worth 165,011 150,005 135,004 123,004 111,001 96,026 86,024 11.45%
NOSH 300,023 300,010 300,010 300,010 300,010 200,055 200,057 6.98%
Ratio Analysis
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
NP Margin 16.45% 13.93% 11.79% 18.97% 20.40% 16.99% 18.69% -
ROE 16.87% 14.20% 15.10% 26.12% 30.57% 22.54% 24.19% -
Per Share
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 56.40 50.99 57.63 56.45 55.44 71.19 64.31 -2.16%
EPS 9.28 7.10 6.80 10.70 11.30 10.82 10.40 -1.87%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 2.00 -
NAPS 0.55 0.50 0.45 0.41 0.37 0.48 0.43 4.18%
Adjusted Per Share Value based on latest NOSH - 300,010
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 36.53 33.02 37.32 36.56 35.91 30.75 27.77 4.67%
EPS 6.01 4.60 4.40 6.94 7.32 4.67 4.49 4.97%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.86 -
NAPS 0.3562 0.3238 0.2914 0.2655 0.2396 0.2073 0.1857 11.45%
Price Multiplier on Financial Quarter End Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.61 0.62 0.755 0.96 0.99 1.21 0.675 -
P/RPS 1.08 1.22 1.31 1.70 1.79 1.70 1.05 0.47%
P/EPS 6.57 8.73 11.11 8.96 8.75 11.18 6.49 0.20%
EY 15.21 11.45 9.00 11.16 11.42 8.94 15.41 -0.21%
DY 0.00 0.00 0.00 0.02 0.00 0.00 2.96 -
P/NAPS 1.11 1.24 1.68 2.34 2.68 2.52 1.57 -5.60%
Price Multiplier on Announcement Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 27/05/20 29/04/19 26/04/18 27/04/17 28/04/16 29/04/15 28/04/14 -
Price 0.535 0.625 0.69 0.95 0.875 1.07 0.805 -
P/RPS 0.95 1.23 1.20 1.68 1.58 1.50 1.25 -4.46%
P/EPS 5.77 8.80 10.16 8.87 7.74 9.89 7.74 -4.77%
EY 17.34 11.36 9.85 11.27 12.93 10.11 12.92 5.02%
DY 0.00 0.00 0.00 0.02 0.00 0.00 2.48 -
P/NAPS 0.97 1.25 1.53 2.32 2.36 2.23 1.87 -10.35%

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