[HOMERIZ] YoY Cumulative Quarter Result on 31-Aug-2013 [#4]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
28-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- 85.09%
YoY- 2.84%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 157,567 146,419 127,176 112,905 103,246 89,826 109,969 6.17%
PBT 36,166 33,518 26,450 20,566 17,673 12,036 21,689 8.88%
Tax -8,140 -7,819 -2,147 -2,625 -923 -965 -1,634 30.65%
NP 28,026 25,699 24,303 17,941 16,750 11,071 20,055 5.73%
-
NP to SH 28,026 23,551 20,247 15,118 14,700 10,811 20,055 5.73%
-
Tax Rate 22.51% 23.33% 8.12% 12.76% 5.22% 8.02% 7.53% -
Total Cost 129,541 120,720 102,873 94,964 86,496 78,755 89,914 6.26%
-
Net Worth 117,003 102,004 92,031 81,989 72,000 61,948 47,867 16.04%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 15,000 12,000 10,203 7,499 6,000 4,496 8,418 10.09%
Div Payout % 53.52% 50.96% 50.40% 49.60% 40.82% 41.59% 41.98% -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 117,003 102,004 92,031 81,989 72,000 61,948 47,867 16.04%
NOSH 300,010 300,012 200,069 199,973 200,000 199,833 165,061 10.46%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 17.79% 17.55% 19.11% 15.89% 16.22% 12.32% 18.24% -
ROE 23.95% 23.09% 22.00% 18.44% 20.42% 17.45% 41.90% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 52.52 48.80 63.57 56.46 51.62 44.95 66.62 -3.88%
EPS 9.34 7.85 10.12 7.56 7.35 5.41 12.15 -4.28%
DPS 5.00 4.00 5.10 3.75 3.00 2.25 5.10 -0.32%
NAPS 0.39 0.34 0.46 0.41 0.36 0.31 0.29 5.05%
Adjusted Per Share Value based on latest NOSH - 199,712
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 34.01 31.61 27.45 24.37 22.29 19.39 23.74 6.16%
EPS 6.05 5.08 4.37 3.26 3.17 2.33 4.33 5.72%
DPS 3.24 2.59 2.20 1.62 1.30 0.97 1.82 10.07%
NAPS 0.2526 0.2202 0.1987 0.177 0.1554 0.1337 0.1033 16.05%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.885 0.915 0.785 0.41 0.29 0.29 0.46 -
P/RPS 1.69 1.87 1.23 0.73 0.56 0.65 0.69 16.08%
P/EPS 9.47 11.66 7.76 5.42 3.95 5.36 3.79 16.47%
EY 10.56 8.58 12.89 18.44 25.34 18.66 26.41 -14.15%
DY 5.65 4.37 6.50 9.15 10.34 7.76 11.09 -10.62%
P/NAPS 2.27 2.69 1.71 1.00 0.81 0.94 1.59 6.10%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 27/10/16 29/10/15 31/10/14 28/10/13 29/10/12 27/10/11 27/10/10 -
Price 0.955 1.13 0.88 0.47 0.31 0.25 0.61 -
P/RPS 1.82 2.32 1.38 0.83 0.60 0.56 0.92 12.03%
P/EPS 10.22 14.39 8.70 6.22 4.22 4.62 5.02 12.56%
EY 9.78 6.95 11.50 16.09 23.71 21.64 19.92 -11.17%
DY 5.24 3.54 5.80 7.98 9.68 9.00 8.36 -7.48%
P/NAPS 2.45 3.32 1.91 1.15 0.86 0.81 2.10 2.60%

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