[HOMERIZ] YoY Cumulative Quarter Result on 28-Feb-2015 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- 154.0%
YoY- 4.04%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 86,442 84,683 83,166 71,213 64,328 48,540 51,348 9.06%
PBT 12,591 20,815 22,315 15,497 14,275 6,659 7,320 9.45%
Tax -2,400 -4,750 -5,350 -3,400 -2,250 -547 -400 34.78%
NP 10,191 16,065 16,965 12,097 12,025 6,112 6,920 6.66%
-
NP to SH 10,191 16,065 16,965 10,823 10,403 5,041 6,034 9.12%
-
Tax Rate 19.06% 22.82% 23.97% 21.94% 15.76% 8.21% 5.46% -
Total Cost 76,251 68,618 66,201 59,116 52,303 42,428 44,428 9.41%
-
Net Worth 135,004 123,004 111,001 96,026 86,024 74,014 65,934 12.68%
Dividend
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div - 30 - - 2,000 - - -
Div Payout % - 0.19% - - 19.23% - - -
Equity
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 135,004 123,004 111,001 96,026 86,024 74,014 65,934 12.68%
NOSH 300,010 300,010 300,010 200,055 200,057 200,039 199,801 7.00%
Ratio Analysis
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 11.79% 18.97% 20.40% 16.99% 18.69% 12.59% 13.48% -
ROE 7.55% 13.06% 15.28% 11.27% 12.09% 6.81% 9.15% -
Per Share
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 28.81 28.23 27.72 35.60 32.15 24.27 25.70 1.92%
EPS 3.40 5.35 5.65 5.41 5.20 2.52 3.02 1.99%
DPS 0.00 0.01 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.45 0.41 0.37 0.48 0.43 0.37 0.33 5.30%
Adjusted Per Share Value based on latest NOSH - 200,060
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 18.66 18.28 17.95 15.37 13.89 10.48 11.08 9.07%
EPS 2.20 3.47 3.66 2.34 2.25 1.09 1.30 9.15%
DPS 0.00 0.01 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.2914 0.2655 0.2396 0.2073 0.1857 0.1598 0.1423 12.68%
Price Multiplier on Financial Quarter End Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.755 0.96 0.99 1.21 0.675 0.30 0.30 -
P/RPS 2.62 3.40 3.57 3.40 2.10 1.24 1.17 14.37%
P/EPS 22.23 17.93 17.51 22.37 12.98 11.90 9.93 14.36%
EY 4.50 5.58 5.71 4.47 7.70 8.40 10.07 -12.55%
DY 0.00 0.01 0.00 0.00 1.48 0.00 0.00 -
P/NAPS 1.68 2.34 2.68 2.52 1.57 0.81 0.91 10.75%
Price Multiplier on Announcement Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 26/04/18 27/04/17 28/04/16 29/04/15 28/04/14 26/04/13 27/04/12 -
Price 0.69 0.95 0.875 1.07 0.805 0.305 0.28 -
P/RPS 2.39 3.37 3.16 3.01 2.50 1.26 1.09 13.97%
P/EPS 20.31 17.74 15.47 19.78 15.48 12.10 9.27 13.95%
EY 4.92 5.64 6.46 5.06 6.46 8.26 10.79 -12.26%
DY 0.00 0.01 0.00 0.00 1.24 0.00 0.00 -
P/NAPS 1.53 2.32 2.36 2.23 1.87 0.82 0.85 10.28%

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