[HOMERIZ] YoY Quarter Result on 31-Aug-2013 [#4]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
28-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- 122.26%
YoY- 22.17%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 33,923 38,112 33,237 35,974 28,777 25,783 23,846 6.04%
PBT 5,547 8,951 6,233 9,440 6,550 4,529 4,585 3.22%
Tax -960 -2,310 456 -1,453 -328 -355 -448 13.53%
NP 4,587 6,641 6,689 7,987 6,222 4,174 4,137 1.73%
-
NP to SH 4,587 6,641 5,192 6,950 5,689 3,914 4,137 1.73%
-
Tax Rate 17.31% 25.81% -7.32% 15.39% 5.01% 7.84% 9.77% -
Total Cost 29,336 31,471 26,548 27,987 22,555 21,609 19,709 6.84%
-
Net Worth 117,003 102,169 91,858 81,882 72,114 61,905 57,957 12.40%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 9,000 7,512 6,190 5,492 4,507 3,294 4,196 13.54%
Div Payout % 196.21% 113.12% 119.23% 79.02% 79.23% 84.18% 101.45% -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 117,003 102,169 91,858 81,882 72,114 61,905 57,957 12.40%
NOSH 300,010 300,497 199,692 199,712 200,316 199,693 199,855 6.99%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 13.52% 17.42% 20.13% 22.20% 21.62% 16.19% 17.35% -
ROE 3.92% 6.50% 5.65% 8.49% 7.89% 6.32% 7.14% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 11.31 12.68 16.64 18.01 14.37 12.91 11.93 -0.88%
EPS 1.53 2.21 2.60 3.48 2.84 1.96 2.07 -4.90%
DPS 3.00 2.50 3.10 2.75 2.25 1.65 2.10 6.11%
NAPS 0.39 0.34 0.46 0.41 0.36 0.31 0.29 5.05%
Adjusted Per Share Value based on latest NOSH - 199,712
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 7.32 8.23 7.17 7.77 6.21 5.57 5.15 6.02%
EPS 0.99 1.43 1.12 1.50 1.23 0.84 0.89 1.78%
DPS 1.94 1.62 1.34 1.19 0.97 0.71 0.91 13.43%
NAPS 0.2526 0.2206 0.1983 0.1768 0.1557 0.1336 0.1251 12.41%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.885 0.915 0.785 0.41 0.29 0.29 0.46 -
P/RPS 7.83 7.21 4.72 2.28 2.02 2.25 3.86 12.49%
P/EPS 57.88 41.40 30.19 11.78 10.21 14.80 22.22 17.28%
EY 1.73 2.42 3.31 8.49 9.79 6.76 4.50 -14.71%
DY 3.39 2.73 3.95 6.71 7.76 5.69 4.57 -4.85%
P/NAPS 2.27 2.69 1.71 1.00 0.81 0.94 1.59 6.10%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 27/10/16 29/10/15 31/10/14 28/10/13 29/10/12 27/10/11 27/10/10 -
Price 0.955 1.13 0.88 0.47 0.31 0.25 0.61 -
P/RPS 8.45 8.91 5.29 2.61 2.16 1.94 5.11 8.73%
P/EPS 62.46 51.13 33.85 13.51 10.92 12.76 29.47 13.32%
EY 1.60 1.96 2.95 7.40 9.16 7.84 3.39 -11.75%
DY 3.14 2.21 3.52 5.85 7.26 6.60 3.44 -1.50%
P/NAPS 2.45 3.32 1.91 1.15 0.86 0.81 2.10 2.60%

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