[HOMERIZ] YoY Cumulative Quarter Result on 28-Feb-2018 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
28-Feb-2018 [#2]
Profit Trend
QoQ- 55.07%
YoY- -36.56%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Revenue 111,220 84,612 76,481 86,442 84,683 83,166 71,213 7.70%
PBT 16,925 17,738 13,852 12,591 20,815 22,315 15,497 1.47%
Tax -3,300 -3,820 -3,200 -2,400 -4,750 -5,350 -3,400 -0.49%
NP 13,625 13,918 10,652 10,191 16,065 16,965 12,097 2.00%
-
NP to SH 13,625 13,918 10,652 10,191 16,065 16,965 10,823 3.90%
-
Tax Rate 19.50% 21.54% 23.10% 19.06% 22.82% 23.97% 21.94% -
Total Cost 97,595 70,694 65,829 76,251 68,618 66,201 59,116 8.70%
-
Net Worth 197,393 165,011 150,005 135,004 123,004 111,001 96,026 12.74%
Dividend
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Div 41 - - - 30 - - -
Div Payout % 0.30% - - - 0.19% - - -
Equity
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Net Worth 197,393 165,011 150,005 135,004 123,004 111,001 96,026 12.74%
NOSH 412,698 300,023 300,010 300,010 300,010 300,010 200,055 12.81%
Ratio Analysis
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
NP Margin 12.25% 16.45% 13.93% 11.79% 18.97% 20.40% 16.99% -
ROE 6.90% 8.43% 7.10% 7.55% 13.06% 15.28% 11.27% -
Per Share
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 27.05 28.20 25.49 28.81 28.23 27.72 35.60 -4.47%
EPS 3.45 4.64 3.55 3.40 5.35 5.65 5.41 -7.21%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.48 0.55 0.50 0.45 0.41 0.37 0.48 0.00%
Adjusted Per Share Value based on latest NOSH - 300,010
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 24.01 18.27 16.51 18.66 18.28 17.95 15.37 7.71%
EPS 2.94 3.00 2.30 2.20 3.47 3.66 2.34 3.87%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.4261 0.3562 0.3238 0.2914 0.2655 0.2396 0.2073 12.74%
Price Multiplier on Financial Quarter End Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.605 0.61 0.62 0.755 0.96 0.99 1.21 -
P/RPS 2.24 2.16 2.43 2.62 3.40 3.57 3.40 -6.71%
P/EPS 18.26 13.15 17.46 22.23 17.93 17.51 22.37 -3.32%
EY 5.48 7.60 5.73 4.50 5.58 5.71 4.47 3.45%
DY 0.02 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 1.26 1.11 1.24 1.68 2.34 2.68 2.52 -10.90%
Price Multiplier on Announcement Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 24/05/21 27/05/20 29/04/19 26/04/18 27/04/17 28/04/16 29/04/15 -
Price 0.595 0.535 0.625 0.69 0.95 0.875 1.07 -
P/RPS 2.20 1.90 2.45 2.39 3.37 3.16 3.01 -5.08%
P/EPS 17.96 11.53 17.60 20.31 17.74 15.47 19.78 -1.59%
EY 5.57 8.67 5.68 4.92 5.64 6.46 5.06 1.61%
DY 0.02 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 1.24 0.97 1.25 1.53 2.32 2.36 2.23 -9.31%

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