[HOMERIZ] YoY Cumulative Quarter Result on 28-Feb-2014 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
28-Feb-2014 [#2]
Profit Trend
QoQ- 79.61%
YoY- 106.37%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 84,683 83,166 71,213 64,328 48,540 51,348 43,936 11.54%
PBT 20,815 22,315 15,497 14,275 6,659 7,320 5,601 24.43%
Tax -4,750 -5,350 -3,400 -2,250 -547 -400 -460 47.51%
NP 16,065 16,965 12,097 12,025 6,112 6,920 5,141 20.89%
-
NP to SH 16,065 16,965 10,823 10,403 5,041 6,034 5,141 20.89%
-
Tax Rate 22.82% 23.97% 21.94% 15.76% 8.21% 5.46% 8.21% -
Total Cost 68,618 66,201 59,116 52,303 42,428 44,428 38,795 9.96%
-
Net Worth 123,004 111,001 96,026 86,024 74,014 65,934 58,011 13.33%
Dividend
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div 30 - - 2,000 - - - -
Div Payout % 0.19% - - 19.23% - - - -
Equity
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 123,004 111,001 96,026 86,024 74,014 65,934 58,011 13.33%
NOSH 300,010 300,010 200,055 200,057 200,039 199,801 200,038 6.98%
Ratio Analysis
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 18.97% 20.40% 16.99% 18.69% 12.59% 13.48% 11.70% -
ROE 13.06% 15.28% 11.27% 12.09% 6.81% 9.15% 8.86% -
Per Share
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 28.23 27.72 35.60 32.15 24.27 25.70 21.96 4.27%
EPS 5.35 5.65 5.41 5.20 2.52 3.02 2.57 12.98%
DPS 0.01 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.41 0.37 0.48 0.43 0.37 0.33 0.29 5.93%
Adjusted Per Share Value based on latest NOSH - 199,610
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 18.28 17.95 15.37 13.89 10.48 11.08 9.48 11.55%
EPS 3.47 3.66 2.34 2.25 1.09 1.30 1.11 20.89%
DPS 0.01 0.00 0.00 0.43 0.00 0.00 0.00 -
NAPS 0.2655 0.2396 0.2073 0.1857 0.1598 0.1423 0.1252 13.33%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.96 0.99 1.21 0.675 0.30 0.30 0.39 -
P/RPS 3.40 3.57 3.40 2.10 1.24 1.17 1.78 11.37%
P/EPS 17.93 17.51 22.37 12.98 11.90 9.93 15.18 2.81%
EY 5.58 5.71 4.47 7.70 8.40 10.07 6.59 -2.73%
DY 0.01 0.00 0.00 1.48 0.00 0.00 0.00 -
P/NAPS 2.34 2.68 2.52 1.57 0.81 0.91 1.34 9.72%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 27/04/17 28/04/16 29/04/15 28/04/14 26/04/13 27/04/12 25/04/11 -
Price 0.95 0.875 1.07 0.805 0.305 0.28 0.41 -
P/RPS 3.37 3.16 3.01 2.50 1.26 1.09 1.87 10.30%
P/EPS 17.74 15.47 19.78 15.48 12.10 9.27 15.95 1.78%
EY 5.64 6.46 5.06 6.46 8.26 10.79 6.27 -1.74%
DY 0.01 0.00 0.00 1.24 0.00 0.00 0.00 -
P/NAPS 2.32 2.36 2.23 1.87 0.82 0.85 1.41 8.64%

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