[HOMERIZ] YoY Cumulative Quarter Result on 31-May-2016 [#3]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
28-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-May-2016 [#3]
Profit Trend
QoQ- 38.16%
YoY- 38.61%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 114,048 126,285 129,300 123,644 108,307 93,939 76,931 6.77%
PBT 22,148 18,749 30,432 30,619 24,567 20,217 11,126 12.15%
Tax -4,488 -3,942 -6,550 -7,180 -5,509 -2,603 -1,172 25.06%
NP 17,660 14,807 23,882 23,439 19,058 17,614 9,954 10.02%
-
NP to SH 17,660 14,807 23,882 23,439 16,910 15,055 8,168 13.70%
-
Tax Rate 20.26% 21.03% 21.52% 23.45% 22.42% 12.88% 10.53% -
Total Cost 96,388 111,478 105,418 100,205 89,249 76,325 66,977 6.25%
-
Net Worth 156,005 141,004 129,004 117,003 101,939 87,970 76,074 12.70%
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Div 6,000 3,000 6,000 6,000 2,998 3,998 2,001 20.07%
Div Payout % 33.98% 20.26% 25.12% 25.60% 17.73% 26.56% 24.51% -
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 156,005 141,004 129,004 117,003 101,939 87,970 76,074 12.70%
NOSH 300,010 300,010 300,010 300,010 199,881 199,933 200,196 6.97%
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 15.48% 11.73% 18.47% 18.96% 17.60% 18.75% 12.94% -
ROE 11.32% 10.50% 18.51% 20.03% 16.59% 17.11% 10.74% -
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 38.01 42.09 43.10 41.21 54.19 46.99 38.43 -0.18%
EPS 5.89 4.94 7.96 7.81 8.46 7.53 4.08 6.30%
DPS 2.00 1.00 2.00 2.00 1.50 2.00 1.00 12.24%
NAPS 0.52 0.47 0.43 0.39 0.51 0.44 0.38 5.36%
Adjusted Per Share Value based on latest NOSH - 300,010
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 24.62 27.26 27.91 26.69 23.38 20.28 16.61 6.77%
EPS 3.81 3.20 5.16 5.06 3.65 3.25 1.76 13.73%
DPS 1.30 0.65 1.30 1.30 0.65 0.86 0.43 20.23%
NAPS 0.3368 0.3044 0.2785 0.2526 0.2201 0.1899 0.1642 12.71%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 0.63 0.63 0.925 0.90 1.36 0.785 0.355 -
P/RPS 1.66 1.50 2.15 2.18 2.51 1.67 0.92 10.33%
P/EPS 10.70 12.76 11.62 11.52 16.08 10.42 8.70 3.50%
EY 9.34 7.83 8.61 8.68 6.22 9.59 11.49 -3.39%
DY 3.17 1.59 2.16 2.22 1.10 2.55 2.82 1.96%
P/NAPS 1.21 1.34 2.15 2.31 2.67 1.78 0.93 4.48%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 08/07/19 26/07/18 27/07/17 28/07/16 30/07/15 24/07/14 29/07/13 -
Price 0.625 0.695 0.945 0.885 1.13 0.84 0.385 -
P/RPS 1.64 1.65 2.19 2.15 2.09 1.79 1.00 8.59%
P/EPS 10.62 14.08 11.87 11.33 13.36 11.16 9.44 1.98%
EY 9.42 7.10 8.42 8.83 7.49 8.96 10.60 -1.94%
DY 3.20 1.44 2.12 2.26 1.33 2.38 2.60 3.51%
P/NAPS 1.20 1.48 2.20 2.27 2.22 1.91 1.01 2.91%

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