[HOMERIZ] YoY Quarter Result on 30-Nov-2012 [#1]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- -50.31%
YoY- -10.93%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 40,674 33,365 35,687 25,028 26,863 24,459 30,664 4.81%
PBT 11,643 6,149 7,863 3,657 3,747 3,819 6,388 10.51%
Tax -2,750 -1,250 -1,300 -330 -220 -380 -475 33.98%
NP 8,893 4,899 6,563 3,327 3,527 3,439 5,913 7.03%
-
NP to SH 8,893 4,261 5,792 2,827 3,174 3,439 5,913 7.03%
-
Tax Rate 23.62% 20.33% 16.53% 9.02% 5.87% 9.95% 7.44% -
Total Cost 31,781 28,466 29,124 21,701 23,336 21,020 24,751 4.25%
-
Net Worth 111,162 96,022 87,878 76,188 65,875 59,982 15,472 38.88%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - 807 -
Div Payout % - - - - - - 13.65% -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 111,162 96,022 87,878 76,188 65,875 59,982 15,472 38.88%
NOSH 300,439 200,046 199,724 200,496 199,622 199,941 67,269 28.31%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 21.86% 14.68% 18.39% 13.29% 13.13% 14.06% 19.28% -
ROE 8.00% 4.44% 6.59% 3.71% 4.82% 5.73% 38.22% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 13.54 16.68 17.87 12.48 13.46 12.23 45.58 -18.30%
EPS 2.96 2.13 2.90 1.41 1.59 1.72 8.79 -16.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
NAPS 0.37 0.48 0.44 0.38 0.33 0.30 0.23 8.24%
Adjusted Per Share Value based on latest NOSH - 200,496
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 8.78 7.20 7.70 5.40 5.80 5.28 6.62 4.81%
EPS 1.92 0.92 1.25 0.61 0.69 0.74 1.28 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
NAPS 0.24 0.2073 0.1897 0.1645 0.1422 0.1295 0.0334 38.89%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 - -
Price 1.02 0.83 0.57 0.34 0.28 0.48 0.00 -
P/RPS 7.53 4.98 3.19 2.72 2.08 3.92 0.00 -
P/EPS 34.46 38.97 19.66 24.11 17.61 27.91 0.00 -
EY 2.90 2.57 5.09 4.15 5.68 3.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 1.73 1.30 0.89 0.85 1.60 0.00 -
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 28/01/16 29/01/15 24/01/14 30/01/13 30/01/12 28/01/11 17/02/10 -
Price 1.07 1.06 0.68 0.365 0.30 0.47 0.65 -
P/RPS 7.90 6.36 3.81 2.92 2.23 3.84 1.43 32.94%
P/EPS 36.15 49.77 23.45 25.89 18.87 27.33 7.39 30.27%
EY 2.77 2.01 4.26 3.86 5.30 3.66 13.52 -23.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
P/NAPS 2.89 2.21 1.55 0.96 0.91 1.57 2.83 0.35%

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