[HOMERIZ] YoY Quarter Result on 30-Nov-2024 [#1]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
21-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2025
Quarter
30-Nov-2024 [#1]
Profit Trend
QoQ- 54.87%
YoY- 16.01%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Quarter Result
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Revenue 61,657 53,760 38,940 58,536 52,542 41,468 36,098 9.32%
PBT 13,817 12,298 8,408 10,966 9,203 10,576 6,481 13.43%
Tax -3,320 -3,250 -2,100 -2,500 -1,900 -2,500 -1,350 16.16%
NP 10,497 9,048 6,308 8,466 7,303 8,076 5,131 12.65%
-
NP to SH 10,497 9,048 6,308 8,466 7,303 8,076 5,131 12.65%
-
Tax Rate 24.03% 26.43% 24.98% 22.80% 20.65% 23.64% 20.83% -
Total Cost 51,160 44,712 32,632 50,070 45,239 33,392 30,967 8.71%
-
Net Worth 319,071 291,840 264,045 214,764 184,326 165,007 150,005 13.39%
Dividend
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Div 18,034 - - - - - - -
Div Payout % 171.81% - - - - - - -
Equity
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Net Worth 319,071 291,840 264,045 214,764 184,326 165,007 150,005 13.39%
NOSH 462,422 463,239 463,238 413,126 311,801 300,018 300,010 7.47%
Ratio Analysis
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
NP Margin 17.02% 16.83% 16.20% 14.46% 13.90% 19.48% 14.21% -
ROE 3.29% 3.10% 2.39% 3.94% 3.96% 4.89% 3.42% -
Per Share
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
RPS 13.33 11.61 8.41 14.17 17.39 13.82 12.03 1.72%
EPS 2.27 1.95 1.36 2.05 2.42 2.69 1.71 4.83%
DPS 3.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.63 0.57 0.52 0.61 0.55 0.50 5.50%
Adjusted Per Share Value based on latest NOSH - 462,422
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
RPS 13.33 11.63 8.42 12.66 11.36 8.97 7.81 9.31%
EPS 2.27 1.96 1.36 1.83 1.58 1.75 1.11 12.65%
DPS 3.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.6311 0.571 0.4644 0.3986 0.3568 0.3244 13.39%
Price Multiplier on Financial Quarter End Date
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Date 29/11/24 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 -
Price 0.57 0.51 0.52 0.53 0.94 0.635 0.705 -
P/RPS 4.27 4.39 6.19 3.74 5.41 4.59 5.86 -5.13%
P/EPS 25.11 26.11 38.19 25.86 38.89 23.59 41.22 -7.92%
EY 3.98 3.83 2.62 3.87 2.57 4.24 2.43 8.56%
DY 6.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.81 0.91 1.02 1.54 1.15 1.41 -8.44%
Price Multiplier on Announcement Date
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Date 21/01/25 22/01/24 17/01/23 25/01/22 29/01/21 03/01/20 23/01/19 -
Price 0.58 0.52 0.55 0.585 0.66 0.665 0.67 -
P/RPS 4.35 4.48 6.54 4.13 3.80 4.81 5.57 -4.03%
P/EPS 25.55 26.62 40.39 28.54 27.31 24.70 39.17 -6.86%
EY 3.91 3.76 2.48 3.50 3.66 4.05 2.55 7.37%
DY 6.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.83 0.96 1.13 1.08 1.21 1.34 -7.48%

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