[HOMERIZ] YoY Annualized Quarter Result on 29-Feb-2012 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- -4.95%
YoY- 17.37%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 142,426 128,656 97,080 102,696 87,872 121,118 0 -
PBT 30,994 28,550 13,318 14,640 11,202 24,072 0 -
Tax -6,800 -4,500 -1,094 -800 -920 -1,900 0 -
NP 24,194 24,050 12,224 13,840 10,282 22,172 0 -
-
NP to SH 21,646 20,806 10,082 12,068 10,282 22,172 0 -
-
Tax Rate 21.94% 15.76% 8.21% 5.46% 8.21% 7.89% - -
Total Cost 118,232 104,606 84,856 88,856 77,590 98,946 0 -
-
Net Worth 96,026 86,024 74,014 65,934 58,011 33,711 0 -
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - 4,001 - - - 7,779 - -
Div Payout % - 19.23% - - - 35.09% - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 96,026 86,024 74,014 65,934 58,011 33,711 0 -
NOSH 200,055 200,057 200,039 199,801 200,038 129,660 0 -
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 16.99% 18.69% 12.59% 13.48% 11.70% 18.31% 0.00% -
ROE 22.54% 24.19% 13.62% 18.30% 17.72% 65.77% 0.00% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 71.19 64.31 48.53 51.40 43.93 93.41 0.00 -
EPS 10.82 10.40 5.04 6.04 5.14 17.10 0.00 -
DPS 0.00 2.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 0.48 0.43 0.37 0.33 0.29 0.26 0.00 -
Adjusted Per Share Value based on latest NOSH - 200,000
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 30.75 27.77 20.96 22.17 18.97 26.15 0.00 -
EPS 4.67 4.49 2.18 2.61 2.22 4.79 0.00 -
DPS 0.00 0.86 0.00 0.00 0.00 1.68 0.00 -
NAPS 0.2073 0.1857 0.1598 0.1423 0.1252 0.0728 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 - -
Price 1.21 0.675 0.30 0.30 0.39 0.57 0.00 -
P/RPS 1.70 1.05 0.62 0.58 0.89 0.61 0.00 -
P/EPS 11.18 6.49 5.95 4.97 7.59 3.33 0.00 -
EY 8.94 15.41 16.80 20.13 13.18 30.00 0.00 -
DY 0.00 2.96 0.00 0.00 0.00 10.53 0.00 -
P/NAPS 2.52 1.57 0.81 0.91 1.34 2.19 0.00 -
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 29/04/15 28/04/14 26/04/13 27/04/12 25/04/11 29/04/10 - -
Price 1.07 0.805 0.305 0.28 0.41 0.55 0.00 -
P/RPS 1.50 1.25 0.63 0.54 0.93 0.59 0.00 -
P/EPS 9.89 7.74 6.05 4.64 7.98 3.22 0.00 -
EY 10.11 12.92 16.52 21.57 12.54 31.09 0.00 -
DY 0.00 2.48 0.00 0.00 0.00 10.91 0.00 -
P/NAPS 2.23 1.87 0.82 0.85 1.41 2.12 0.00 -

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
Post a Comment