[HOMERIZ] YoY Quarter Result on 31-Aug-2017 [#4]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
30-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-Aug-2017 [#4]
Profit Trend
QoQ- -10.37%
YoY- 52.74%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Quarter Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 46,381 33,661 40,160 39,658 33,923 38,112 33,237 5.70%
PBT 9,588 5,530 8,459 8,689 5,547 8,951 6,233 7.43%
Tax -2,390 -1,067 -2,198 -1,683 -960 -2,310 456 -
NP 7,198 4,463 6,261 7,006 4,587 6,641 6,689 1.22%
-
NP to SH 7,198 4,463 6,261 7,006 4,587 6,641 5,192 5.59%
-
Tax Rate 24.93% 19.29% 25.98% 19.37% 17.31% 25.81% -7.32% -
Total Cost 39,183 29,198 33,899 32,652 29,336 31,471 26,548 6.69%
-
Net Worth 177,014 156,005 144,004 132,004 117,003 102,169 91,858 11.54%
Dividend
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Div 4,500 3,000 4,500 6,600 9,000 7,512 6,190 -5.17%
Div Payout % 62.52% 67.22% 71.88% 94.21% 196.21% 113.12% 119.23% -
Equity
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 177,014 156,005 144,004 132,004 117,003 102,169 91,858 11.54%
NOSH 300,024 300,010 300,010 300,010 300,010 300,497 199,692 7.01%
Ratio Analysis
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 15.52% 13.26% 15.59% 17.67% 13.52% 17.42% 20.13% -
ROE 4.07% 2.86% 4.35% 5.31% 3.92% 6.50% 5.65% -
Per Share
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 15.46 11.22 13.39 13.22 11.31 12.68 16.64 -1.21%
EPS 2.40 1.49 2.09 2.34 1.53 2.21 2.60 -1.32%
DPS 1.50 1.00 1.50 2.20 3.00 2.50 3.10 -11.38%
NAPS 0.59 0.52 0.48 0.44 0.39 0.34 0.46 4.23%
Adjusted Per Share Value based on latest NOSH - 300,010
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 10.01 7.27 8.67 8.56 7.32 8.23 7.17 5.71%
EPS 1.55 0.96 1.35 1.51 0.99 1.43 1.12 5.55%
DPS 0.97 0.65 0.97 1.42 1.94 1.62 1.34 -5.23%
NAPS 0.3821 0.3368 0.3109 0.285 0.2526 0.2206 0.1983 11.54%
Price Multiplier on Financial Quarter End Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.65 0.635 0.705 0.935 0.885 0.915 0.785 -
P/RPS 4.20 5.66 5.27 7.07 7.83 7.21 4.72 -1.92%
P/EPS 27.09 42.69 33.78 40.04 57.88 41.40 30.19 -1.78%
EY 3.69 2.34 2.96 2.50 1.73 2.42 3.31 1.82%
DY 2.31 1.57 2.13 2.35 3.39 2.73 3.95 -8.54%
P/NAPS 1.10 1.22 1.47 2.13 2.27 2.69 1.71 -7.08%
Price Multiplier on Announcement Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/10/20 29/10/19 30/10/18 30/10/17 27/10/16 29/10/15 31/10/14 -
Price 0.855 0.75 0.675 0.95 0.955 1.13 0.88 -
P/RPS 5.53 6.68 5.04 7.19 8.45 8.91 5.29 0.74%
P/EPS 35.64 50.42 32.34 40.68 62.46 51.13 33.85 0.86%
EY 2.81 1.98 3.09 2.46 1.60 1.96 2.95 -0.80%
DY 1.75 1.33 2.22 2.32 3.14 2.21 3.52 -10.98%
P/NAPS 1.45 1.44 1.41 2.16 2.45 3.32 1.91 -4.48%

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