[HOMERIZ] YoY Annualized Quarter Result on 29-Feb-2020 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
29-Feb-2020 [#2]
Profit Trend
QoQ- -13.83%
YoY- 30.66%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Revenue 157,484 254,912 222,440 169,224 152,962 172,884 169,366 -1.20%
PBT 30,554 49,618 33,850 35,476 27,704 25,182 41,630 -5.02%
Tax -6,800 -12,000 -6,600 -7,640 -6,400 -4,800 -9,500 -5.41%
NP 23,754 37,618 27,250 27,836 21,304 20,382 32,130 -4.90%
-
NP to SH 23,754 37,618 27,250 27,836 21,304 20,382 32,130 -4.90%
-
Tax Rate 22.26% 24.18% 19.50% 21.54% 23.10% 19.06% 22.82% -
Total Cost 133,730 217,294 195,190 141,388 131,658 152,502 137,236 -0.43%
-
Net Worth 268,678 220,094 197,393 165,011 150,005 135,004 123,004 13.90%
Dividend
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Div - - 82 - - - 60 -
Div Payout % - - 0.30% - - - 0.19% -
Equity
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Net Worth 268,678 220,094 197,393 165,011 150,005 135,004 123,004 13.90%
NOSH 463,238 415,381 412,698 300,023 300,010 300,010 300,010 7.50%
Ratio Analysis
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
NP Margin 15.08% 14.76% 12.25% 16.45% 13.93% 11.79% 18.97% -
ROE 8.84% 17.09% 13.80% 16.87% 14.20% 15.10% 26.12% -
Per Share
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
RPS 34.00 61.38 54.09 56.40 50.99 57.63 56.45 -8.09%
EPS 5.12 9.08 6.90 9.28 7.10 6.80 10.70 -11.55%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.02 -
NAPS 0.58 0.53 0.48 0.55 0.50 0.45 0.41 5.94%
Adjusted Per Share Value based on latest NOSH - 300,023
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
RPS 34.00 55.03 48.02 36.53 33.02 37.32 36.56 -1.20%
EPS 5.13 8.12 5.88 6.01 4.60 4.40 6.94 -4.90%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.01 -
NAPS 0.58 0.4751 0.4261 0.3562 0.3238 0.2914 0.2655 13.90%
Price Multiplier on Financial Quarter End Date
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Date 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 0.505 0.53 0.605 0.61 0.62 0.755 0.96 -
P/RPS 1.49 0.86 1.12 1.08 1.22 1.31 1.70 -2.17%
P/EPS 9.85 5.85 9.13 6.57 8.73 11.11 8.96 1.59%
EY 10.15 17.09 10.95 15.21 11.45 9.00 11.16 -1.56%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.02 -
P/NAPS 0.87 1.00 1.26 1.11 1.24 1.68 2.34 -15.19%
Price Multiplier on Announcement Date
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Date 14/04/23 28/04/22 24/05/21 27/05/20 29/04/19 26/04/18 27/04/17 -
Price 0.50 0.565 0.595 0.535 0.625 0.69 0.95 -
P/RPS 1.47 0.92 1.10 0.95 1.23 1.20 1.68 -2.19%
P/EPS 9.75 6.24 8.98 5.77 8.80 10.16 8.87 1.58%
EY 10.26 16.03 11.14 17.34 11.36 9.85 11.27 -1.55%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.02 -
P/NAPS 0.86 1.07 1.24 0.97 1.25 1.53 2.32 -15.23%

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