[HOMERIZ] YoY Cumulative Quarter Result on 31-May-2014 [#3]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-May-2014 [#3]
Profit Trend
QoQ- 44.72%
YoY- 84.32%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 129,300 123,644 108,307 93,939 76,931 74,469 64,043 12.41%
PBT 30,432 30,619 24,567 20,217 11,126 11,123 7,507 26.24%
Tax -6,550 -7,180 -5,509 -2,603 -1,172 -595 -610 48.47%
NP 23,882 23,439 19,058 17,614 9,954 10,528 6,897 22.97%
-
NP to SH 23,882 23,439 16,910 15,055 8,168 9,011 6,897 22.97%
-
Tax Rate 21.52% 23.45% 22.42% 12.88% 10.53% 5.35% 8.13% -
Total Cost 105,418 100,205 89,249 76,325 66,977 63,941 57,146 10.73%
-
Net Worth 129,004 117,003 101,939 87,970 76,074 67,932 59,973 13.60%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 6,000 6,000 2,998 3,998 2,001 1,498 1,199 30.75%
Div Payout % 25.12% 25.60% 17.73% 26.56% 24.51% 16.63% 17.39% -
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 129,004 117,003 101,939 87,970 76,074 67,932 59,973 13.60%
NOSH 300,010 300,010 199,881 199,933 200,196 199,800 199,913 6.99%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 18.47% 18.96% 17.60% 18.75% 12.94% 14.14% 10.77% -
ROE 18.51% 20.03% 16.59% 17.11% 10.74% 13.26% 11.50% -
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 43.10 41.21 54.19 46.99 38.43 37.27 32.04 5.06%
EPS 7.96 7.81 8.46 7.53 4.08 4.51 3.45 14.93%
DPS 2.00 2.00 1.50 2.00 1.00 0.75 0.60 22.19%
NAPS 0.43 0.39 0.51 0.44 0.38 0.34 0.30 6.17%
Adjusted Per Share Value based on latest NOSH - 199,656
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 27.91 26.69 23.38 20.28 16.61 16.08 13.82 12.41%
EPS 5.16 5.06 3.65 3.25 1.76 1.95 1.49 22.97%
DPS 1.30 1.30 0.65 0.86 0.43 0.32 0.26 30.73%
NAPS 0.2785 0.2526 0.2201 0.1899 0.1642 0.1466 0.1295 13.59%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 0.925 0.90 1.36 0.785 0.355 0.28 0.34 -
P/RPS 2.15 2.18 2.51 1.67 0.92 0.75 1.06 12.49%
P/EPS 11.62 11.52 16.08 10.42 8.70 6.21 9.86 2.77%
EY 8.61 8.68 6.22 9.59 11.49 16.11 10.15 -2.70%
DY 2.16 2.22 1.10 2.55 2.82 2.68 1.76 3.46%
P/NAPS 2.15 2.31 2.67 1.78 0.93 0.82 1.13 11.30%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 27/07/17 28/07/16 30/07/15 24/07/14 29/07/13 27/07/12 25/07/11 -
Price 0.945 0.885 1.13 0.84 0.385 0.31 0.265 -
P/RPS 2.19 2.15 2.09 1.79 1.00 0.83 0.83 17.53%
P/EPS 11.87 11.33 13.36 11.16 9.44 6.87 7.68 7.51%
EY 8.42 8.83 7.49 8.96 10.60 14.55 13.02 -7.00%
DY 2.12 2.26 1.33 2.38 2.60 2.42 2.26 -1.05%
P/NAPS 2.20 2.27 2.22 1.91 1.01 0.91 0.88 16.48%

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