[HOMERIZ] YoY Cumulative Quarter Result on 28-Feb-2017 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
27-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
28-Feb-2017 [#2]
Profit Trend
QoQ- 89.31%
YoY- -5.31%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Revenue 84,612 76,481 86,442 84,683 83,166 71,213 64,328 4.66%
PBT 17,738 13,852 12,591 20,815 22,315 15,497 14,275 3.68%
Tax -3,820 -3,200 -2,400 -4,750 -5,350 -3,400 -2,250 9.21%
NP 13,918 10,652 10,191 16,065 16,965 12,097 12,025 2.46%
-
NP to SH 13,918 10,652 10,191 16,065 16,965 10,823 10,403 4.96%
-
Tax Rate 21.54% 23.10% 19.06% 22.82% 23.97% 21.94% 15.76% -
Total Cost 70,694 65,829 76,251 68,618 66,201 59,116 52,303 5.14%
-
Net Worth 165,011 150,005 135,004 123,004 111,001 96,026 86,024 11.45%
Dividend
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Div - - - 30 - - 2,000 -
Div Payout % - - - 0.19% - - 19.23% -
Equity
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Net Worth 165,011 150,005 135,004 123,004 111,001 96,026 86,024 11.45%
NOSH 300,023 300,010 300,010 300,010 300,010 200,055 200,057 6.98%
Ratio Analysis
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
NP Margin 16.45% 13.93% 11.79% 18.97% 20.40% 16.99% 18.69% -
ROE 8.43% 7.10% 7.55% 13.06% 15.28% 11.27% 12.09% -
Per Share
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 28.20 25.49 28.81 28.23 27.72 35.60 32.15 -2.15%
EPS 4.64 3.55 3.40 5.35 5.65 5.41 5.20 -1.87%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 1.00 -
NAPS 0.55 0.50 0.45 0.41 0.37 0.48 0.43 4.18%
Adjusted Per Share Value based on latest NOSH - 300,010
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 18.27 16.51 18.66 18.28 17.95 15.37 13.89 4.66%
EPS 3.00 2.30 2.20 3.47 3.66 2.34 2.25 4.90%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.43 -
NAPS 0.3562 0.3238 0.2914 0.2655 0.2396 0.2073 0.1857 11.45%
Price Multiplier on Financial Quarter End Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.61 0.62 0.755 0.96 0.99 1.21 0.675 -
P/RPS 2.16 2.43 2.62 3.40 3.57 3.40 2.10 0.47%
P/EPS 13.15 17.46 22.23 17.93 17.51 22.37 12.98 0.21%
EY 7.60 5.73 4.50 5.58 5.71 4.47 7.70 -0.21%
DY 0.00 0.00 0.00 0.01 0.00 0.00 1.48 -
P/NAPS 1.11 1.24 1.68 2.34 2.68 2.52 1.57 -5.60%
Price Multiplier on Announcement Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 27/05/20 29/04/19 26/04/18 27/04/17 28/04/16 29/04/15 28/04/14 -
Price 0.535 0.625 0.69 0.95 0.875 1.07 0.805 -
P/RPS 1.90 2.45 2.39 3.37 3.16 3.01 2.50 -4.46%
P/EPS 11.53 17.60 20.31 17.74 15.47 19.78 15.48 -4.78%
EY 8.67 5.68 4.92 5.64 6.46 5.06 6.46 5.02%
DY 0.00 0.00 0.00 0.01 0.00 0.00 1.24 -
P/NAPS 0.97 1.25 1.53 2.32 2.36 2.23 1.87 -10.35%

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