[HOMERIZ] YoY Cumulative Quarter Result on 31-May-2023 [#3]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
28-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2023
Quarter
31-May-2023 [#3]
Profit Trend
QoQ- 52.28%
YoY- -39.77%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 173,210 116,625 192,154 158,588 108,985 114,048 126,285 5.40%
PBT 35,770 22,979 40,528 27,658 20,902 22,148 18,749 11.35%
Tax -8,396 -4,893 -10,500 -5,579 -4,525 -4,488 -3,942 13.41%
NP 27,374 18,086 30,028 22,079 16,377 17,660 14,807 10.77%
-
NP to SH 27,374 18,086 30,028 22,079 16,377 17,660 14,807 10.77%
-
Tax Rate 23.47% 21.29% 25.91% 20.17% 21.65% 20.26% 21.03% -
Total Cost 145,836 98,539 162,126 136,509 92,608 96,388 111,478 4.57%
-
Net Worth 301,109 273,310 215,757 202,321 168,013 156,005 141,004 13.46%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div - - 4,230 41 - 6,000 3,000 -
Div Payout % - - 14.09% 0.19% - 33.98% 20.26% -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 301,109 273,310 215,757 202,321 168,013 156,005 141,004 13.46%
NOSH 463,244 463,238 427,473 412,903 300,023 300,010 300,010 7.50%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 15.80% 15.51% 15.63% 13.92% 15.03% 15.48% 11.73% -
ROE 9.09% 6.62% 13.92% 10.91% 9.75% 11.32% 10.50% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 37.39 25.18 45.42 38.41 36.33 38.01 42.09 -1.95%
EPS 5.91 3.90 7.20 5.51 5.46 5.89 4.94 3.03%
DPS 0.00 0.00 1.00 0.01 0.00 2.00 1.00 -
NAPS 0.65 0.59 0.51 0.49 0.56 0.52 0.47 5.54%
Adjusted Per Share Value based on latest NOSH - 463,238
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 37.39 25.18 41.48 34.23 23.53 24.62 27.26 5.40%
EPS 5.91 3.90 6.48 4.77 3.54 3.81 3.20 10.75%
DPS 0.00 0.00 0.91 0.01 0.00 1.30 0.65 -
NAPS 0.65 0.59 0.4658 0.4367 0.3627 0.3368 0.3044 13.46%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 0.58 0.46 0.525 0.58 0.565 0.63 0.63 -
P/RPS 1.55 1.83 1.16 1.51 1.56 1.66 1.50 0.54%
P/EPS 9.82 11.78 7.40 10.85 10.35 10.70 12.76 -4.26%
EY 10.19 8.49 13.52 9.22 9.66 9.34 7.83 4.48%
DY 0.00 0.00 1.90 0.02 0.00 3.17 1.59 -
P/NAPS 0.89 0.78 1.03 1.18 1.01 1.21 1.34 -6.58%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 26/07/24 28/07/23 28/07/22 27/08/21 30/07/20 08/07/19 26/07/18 -
Price 0.585 0.475 0.49 0.57 0.585 0.625 0.695 -
P/RPS 1.56 1.89 1.08 1.48 1.61 1.64 1.65 -0.92%
P/EPS 9.90 12.17 6.90 10.66 10.72 10.62 14.08 -5.69%
EY 10.10 8.22 14.49 9.38 9.33 9.42 7.10 6.04%
DY 0.00 0.00 2.04 0.02 0.00 3.20 1.44 -
P/NAPS 0.90 0.81 0.96 1.16 1.04 1.20 1.48 -7.94%

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