[HOMERIZ] YoY Annualized Quarter Result on 28-Feb-2018 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
28-Feb-2018 [#2]
Profit Trend
QoQ- -22.47%
YoY- -36.56%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Revenue 222,440 169,224 152,962 172,884 169,366 166,332 142,426 7.70%
PBT 33,850 35,476 27,704 25,182 41,630 44,630 30,994 1.47%
Tax -6,600 -7,640 -6,400 -4,800 -9,500 -10,700 -6,800 -0.49%
NP 27,250 27,836 21,304 20,382 32,130 33,930 24,194 2.00%
-
NP to SH 27,250 27,836 21,304 20,382 32,130 33,930 21,646 3.90%
-
Tax Rate 19.50% 21.54% 23.10% 19.06% 22.82% 23.97% 21.94% -
Total Cost 195,190 141,388 131,658 152,502 137,236 132,402 118,232 8.70%
-
Net Worth 197,393 165,011 150,005 135,004 123,004 111,001 96,026 12.74%
Dividend
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Div 82 - - - 60 - - -
Div Payout % 0.30% - - - 0.19% - - -
Equity
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Net Worth 197,393 165,011 150,005 135,004 123,004 111,001 96,026 12.74%
NOSH 412,698 300,023 300,010 300,010 300,010 300,010 200,055 12.81%
Ratio Analysis
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
NP Margin 12.25% 16.45% 13.93% 11.79% 18.97% 20.40% 16.99% -
ROE 13.80% 16.87% 14.20% 15.10% 26.12% 30.57% 22.54% -
Per Share
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 54.09 56.40 50.99 57.63 56.45 55.44 71.19 -4.47%
EPS 6.90 9.28 7.10 6.80 10.70 11.30 10.82 -7.21%
DPS 0.02 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.48 0.55 0.50 0.45 0.41 0.37 0.48 0.00%
Adjusted Per Share Value based on latest NOSH - 300,010
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 48.02 36.53 33.02 37.32 36.56 35.91 30.75 7.70%
EPS 5.88 6.01 4.60 4.40 6.94 7.32 4.67 3.91%
DPS 0.02 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.4261 0.3562 0.3238 0.2914 0.2655 0.2396 0.2073 12.74%
Price Multiplier on Financial Quarter End Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.605 0.61 0.62 0.755 0.96 0.99 1.21 -
P/RPS 1.12 1.08 1.22 1.31 1.70 1.79 1.70 -6.71%
P/EPS 9.13 6.57 8.73 11.11 8.96 8.75 11.18 -3.31%
EY 10.95 15.21 11.45 9.00 11.16 11.42 8.94 3.43%
DY 0.03 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.26 1.11 1.24 1.68 2.34 2.68 2.52 -10.90%
Price Multiplier on Announcement Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 24/05/21 27/05/20 29/04/19 26/04/18 27/04/17 28/04/16 29/04/15 -
Price 0.595 0.535 0.625 0.69 0.95 0.875 1.07 -
P/RPS 1.10 0.95 1.23 1.20 1.68 1.58 1.50 -5.03%
P/EPS 8.98 5.77 8.80 10.16 8.87 7.74 9.89 -1.59%
EY 11.14 17.34 11.36 9.85 11.27 12.93 10.11 1.62%
DY 0.03 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.24 0.97 1.25 1.53 2.32 2.36 2.23 -9.31%

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