[HOMERIZ] YoY Quarter Result on 28-Feb-2013 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- -21.68%
YoY- -22.59%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 42,492 37,848 28,641 23,512 24,485 19,477 29,895 6.02%
PBT 10,672 9,348 6,412 3,002 3,573 1,782 5,648 11.17%
Tax -2,600 -2,150 -950 -217 -180 -80 -475 32.71%
NP 8,072 7,198 5,462 2,785 3,393 1,702 5,173 7.69%
-
NP to SH 8,072 6,562 4,611 2,214 2,860 1,702 5,173 7.69%
-
Tax Rate 24.36% 23.00% 14.82% 7.23% 5.04% 4.49% 8.41% -
Total Cost 34,420 30,650 23,179 20,727 21,092 17,775 24,722 5.66%
-
Net Worth 111,001 96,029 85,832 73,799 66,000 58,068 50,185 14.13%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - 1,996 - - - 3,474 -
Div Payout % - - 43.29% - - - 67.16% -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 111,001 96,029 85,832 73,799 66,000 58,068 50,185 14.13%
NOSH 300,010 200,060 199,610 199,459 200,000 200,235 193,022 7.61%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 19.00% 19.02% 19.07% 11.85% 13.86% 8.74% 17.30% -
ROE 7.27% 6.83% 5.37% 3.00% 4.33% 2.93% 10.31% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 14.16 18.92 14.35 11.79 12.24 9.73 15.49 -1.48%
EPS 2.69 3.28 2.31 1.11 1.43 0.85 2.68 0.06%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.80 -
NAPS 0.37 0.48 0.43 0.37 0.33 0.29 0.26 6.05%
Adjusted Per Share Value based on latest NOSH - 199,459
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 9.17 8.17 6.18 5.08 5.29 4.20 6.45 6.03%
EPS 1.74 1.42 1.00 0.48 0.62 0.37 1.12 7.61%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.75 -
NAPS 0.2396 0.2073 0.1853 0.1593 0.1425 0.1254 0.1083 14.13%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.99 1.21 0.675 0.30 0.30 0.39 0.57 -
P/RPS 6.99 6.40 4.70 2.54 2.45 4.01 3.68 11.27%
P/EPS 36.79 36.89 29.22 27.03 20.98 45.88 21.27 9.55%
EY 2.72 2.71 3.42 3.70 4.77 2.18 4.70 -8.70%
DY 0.00 0.00 1.48 0.00 0.00 0.00 3.16 -
P/NAPS 2.68 2.52 1.57 0.81 0.91 1.34 2.19 3.41%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 28/04/16 29/04/15 28/04/14 26/04/13 27/04/12 25/04/11 29/04/10 -
Price 0.875 1.07 0.805 0.305 0.28 0.41 0.55 -
P/RPS 6.18 5.66 5.61 2.59 2.29 4.22 3.55 9.67%
P/EPS 32.52 32.62 34.85 27.48 19.58 48.24 20.52 7.96%
EY 3.08 3.07 2.87 3.64 5.11 2.07 4.87 -7.34%
DY 0.00 0.00 1.24 0.00 0.00 0.00 3.27 -
P/NAPS 2.36 2.23 1.87 0.82 0.85 1.41 2.12 1.80%

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