[HOMERIZ] YoY Annualized Quarter Result on 30-Nov-2012 [#1]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- -23.07%
YoY- -10.93%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 162,696 133,460 142,748 100,112 107,452 97,836 122,656 4.81%
PBT 46,572 24,596 31,452 14,628 14,988 15,276 25,552 10.51%
Tax -11,000 -5,000 -5,200 -1,320 -880 -1,520 -1,900 33.98%
NP 35,572 19,596 26,252 13,308 14,108 13,756 23,652 7.03%
-
NP to SH 35,572 17,044 23,168 11,308 12,696 13,756 23,652 7.03%
-
Tax Rate 23.62% 20.33% 16.53% 9.02% 5.87% 9.95% 7.44% -
Total Cost 127,124 113,864 116,496 86,804 93,344 84,080 99,004 4.25%
-
Net Worth 111,162 96,022 87,878 76,188 65,875 59,982 15,472 38.88%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - 3,228 -
Div Payout % - - - - - - 13.65% -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 111,162 96,022 87,878 76,188 65,875 59,982 15,472 38.88%
NOSH 300,439 200,046 199,724 200,496 199,622 199,941 67,269 28.31%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 21.86% 14.68% 18.39% 13.29% 13.13% 14.06% 19.28% -
ROE 32.00% 17.75% 26.36% 14.84% 19.27% 22.93% 152.87% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 54.15 66.71 71.47 49.93 53.83 48.93 182.33 -18.31%
EPS 11.84 8.52 11.60 5.64 6.36 6.88 35.16 -16.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.80 -
NAPS 0.37 0.48 0.44 0.38 0.33 0.30 0.23 8.24%
Adjusted Per Share Value based on latest NOSH - 200,496
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 35.12 28.81 30.81 21.61 23.20 21.12 26.48 4.81%
EPS 7.68 3.68 5.00 2.44 2.74 2.97 5.11 7.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.70 -
NAPS 0.24 0.2073 0.1897 0.1645 0.1422 0.1295 0.0334 38.89%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 - -
Price 1.02 0.83 0.57 0.34 0.28 0.48 0.00 -
P/RPS 1.88 1.24 0.80 0.68 0.52 0.98 0.00 -
P/EPS 8.61 9.74 4.91 6.03 4.40 6.98 0.00 -
EY 11.61 10.27 20.35 16.59 22.71 14.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 1.73 1.30 0.89 0.85 1.60 0.00 -
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 28/01/16 29/01/15 24/01/14 30/01/13 30/01/12 28/01/11 17/02/10 -
Price 1.07 1.06 0.68 0.365 0.30 0.47 0.65 -
P/RPS 1.98 1.59 0.95 0.73 0.56 0.96 0.36 32.84%
P/EPS 9.04 12.44 5.86 6.47 4.72 6.83 1.85 30.25%
EY 11.07 8.04 17.06 15.45 21.20 14.64 54.09 -23.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.38 -
P/NAPS 2.89 2.21 1.55 0.96 0.91 1.57 2.83 0.35%

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