[HOMERIZ] YoY Cumulative Quarter Result on 28-Feb-2021 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
28-Feb-2021 [#2]
Profit Trend
QoQ- 86.57%
YoY- -2.11%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Revenue 111,331 78,742 127,456 111,220 84,612 76,481 86,442 4.30%
PBT 23,736 15,277 24,809 16,925 17,738 13,852 12,591 11.13%
Tax -5,450 -3,400 -6,000 -3,300 -3,820 -3,200 -2,400 14.63%
NP 18,286 11,877 18,809 13,625 13,918 10,652 10,191 10.22%
-
NP to SH 18,286 11,877 18,809 13,625 13,918 10,652 10,191 10.22%
-
Tax Rate 22.96% 22.26% 24.18% 19.50% 21.54% 23.10% 19.06% -
Total Cost 93,045 66,865 108,647 97,595 70,694 65,829 76,251 3.37%
-
Net Worth 291,844 268,678 220,094 197,393 165,011 150,005 135,004 13.69%
Dividend
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Div - - - 41 - - - -
Div Payout % - - - 0.30% - - - -
Equity
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Net Worth 291,844 268,678 220,094 197,393 165,011 150,005 135,004 13.69%
NOSH 463,244 463,238 415,381 412,698 300,023 300,010 300,010 7.50%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
NP Margin 16.42% 15.08% 14.76% 12.25% 16.45% 13.93% 11.79% -
ROE 6.27% 4.42% 8.55% 6.90% 8.43% 7.10% 7.55% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 24.03 17.00 30.69 27.05 28.20 25.49 28.81 -2.97%
EPS 3.95 2.56 4.54 3.45 4.64 3.55 3.40 2.52%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.63 0.58 0.53 0.48 0.55 0.50 0.45 5.76%
Adjusted Per Share Value based on latest NOSH - 412,698
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 24.03 17.00 27.51 24.01 18.27 16.51 18.66 4.30%
EPS 3.95 2.56 4.06 2.94 3.00 2.30 2.20 10.23%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.63 0.58 0.4751 0.4261 0.3562 0.3238 0.2914 13.69%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 -
Price 0.535 0.505 0.53 0.605 0.61 0.62 0.755 -
P/RPS 2.23 2.97 1.73 2.24 2.16 2.43 2.62 -2.64%
P/EPS 13.55 19.70 11.70 18.26 13.15 17.46 22.23 -7.91%
EY 7.38 5.08 8.55 5.48 7.60 5.73 4.50 8.58%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.85 0.87 1.00 1.26 1.11 1.24 1.68 -10.72%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 26/04/24 14/04/23 28/04/22 24/05/21 27/05/20 29/04/19 26/04/18 -
Price 0.56 0.50 0.565 0.595 0.535 0.625 0.69 -
P/RPS 2.33 2.94 1.84 2.20 1.90 2.45 2.39 -0.42%
P/EPS 14.19 19.50 12.47 17.96 11.53 17.60 20.31 -5.79%
EY 7.05 5.13 8.02 5.57 8.67 5.68 4.92 6.17%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.89 0.86 1.07 1.24 0.97 1.25 1.53 -8.62%

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