[HOMERIZ] YoY Cumulative Quarter Result on 28-Feb-2013 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- 78.32%
YoY- -16.46%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 83,166 71,213 64,328 48,540 51,348 43,936 60,559 5.42%
PBT 22,315 15,497 14,275 6,659 7,320 5,601 12,036 10.82%
Tax -5,350 -3,400 -2,250 -547 -400 -460 -950 33.34%
NP 16,965 12,097 12,025 6,112 6,920 5,141 11,086 7.34%
-
NP to SH 16,965 10,823 10,403 5,041 6,034 5,141 11,086 7.34%
-
Tax Rate 23.97% 21.94% 15.76% 8.21% 5.46% 8.21% 7.89% -
Total Cost 66,201 59,116 52,303 42,428 44,428 38,795 49,473 4.96%
-
Net Worth 111,001 96,026 86,024 74,014 65,934 58,011 33,711 21.94%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - 2,000 - - - 3,889 -
Div Payout % - - 19.23% - - - 35.09% -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 111,001 96,026 86,024 74,014 65,934 58,011 33,711 21.94%
NOSH 300,010 200,055 200,057 200,039 199,801 200,038 129,660 14.99%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 20.40% 16.99% 18.69% 12.59% 13.48% 11.70% 18.31% -
ROE 15.28% 11.27% 12.09% 6.81% 9.15% 8.86% 32.88% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 27.72 35.60 32.15 24.27 25.70 21.96 46.71 -8.32%
EPS 5.65 5.41 5.20 2.52 3.02 2.57 8.55 -6.66%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.00 -
NAPS 0.37 0.48 0.43 0.37 0.33 0.29 0.26 6.05%
Adjusted Per Share Value based on latest NOSH - 199,459
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 17.95 15.37 13.89 10.48 11.08 9.48 13.07 5.42%
EPS 3.66 2.34 2.25 1.09 1.30 1.11 2.39 7.35%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.84 -
NAPS 0.2396 0.2073 0.1857 0.1598 0.1423 0.1252 0.0728 21.94%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.99 1.21 0.675 0.30 0.30 0.39 0.57 -
P/RPS 3.57 3.40 2.10 1.24 1.17 1.78 1.22 19.57%
P/EPS 17.51 22.37 12.98 11.90 9.93 15.18 6.67 17.43%
EY 5.71 4.47 7.70 8.40 10.07 6.59 15.00 -14.85%
DY 0.00 0.00 1.48 0.00 0.00 0.00 5.26 -
P/NAPS 2.68 2.52 1.57 0.81 0.91 1.34 2.19 3.41%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 28/04/16 29/04/15 28/04/14 26/04/13 27/04/12 25/04/11 29/04/10 -
Price 0.875 1.07 0.805 0.305 0.28 0.41 0.55 -
P/RPS 3.16 3.01 2.50 1.26 1.09 1.87 1.18 17.82%
P/EPS 15.47 19.78 15.48 12.10 9.27 15.95 6.43 15.74%
EY 6.46 5.06 6.46 8.26 10.79 6.27 15.55 -13.60%
DY 0.00 0.00 1.24 0.00 0.00 0.00 5.45 -
P/NAPS 2.36 2.23 1.87 0.82 0.85 1.41 2.12 1.80%

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