[HOMERIZ] YoY Quarter Result on 31-Aug-2020 [#4]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
28-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
31-Aug-2020 [#4]
Profit Trend
QoQ- 192.72%
YoY- 61.28%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Quarter Result
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Revenue 46,018 51,140 6,315 46,381 33,661 40,160 39,658 2.50%
PBT 10,408 13,122 51 9,588 5,530 8,459 8,689 3.05%
Tax -2,500 -2,162 199 -2,390 -1,067 -2,198 -1,683 6.81%
NP 7,908 10,960 250 7,198 4,463 6,261 7,006 2.03%
-
NP to SH 7,908 10,960 250 7,198 4,463 6,261 7,006 2.03%
-
Tax Rate 24.02% 16.48% -390.20% 24.93% 19.29% 25.98% 19.37% -
Total Cost 38,110 40,180 6,065 39,183 29,198 33,899 32,652 2.60%
-
Net Worth 282,575 254,358 206,451 177,014 156,005 144,004 132,004 13.51%
Dividend
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Div 7,411 4,542 2,477 4,500 3,000 4,500 6,600 1.94%
Div Payout % 93.73% 41.44% 990.97% 62.52% 67.22% 71.88% 94.21% -
Equity
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Net Worth 282,575 254,358 206,451 177,014 156,005 144,004 132,004 13.51%
NOSH 463,238 463,238 412,903 300,024 300,010 300,010 300,010 7.50%
Ratio Analysis
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
NP Margin 17.18% 21.43% 3.96% 15.52% 13.26% 15.59% 17.67% -
ROE 2.80% 4.31% 0.12% 4.07% 2.86% 4.35% 5.31% -
Per Share
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 9.93 11.26 1.53 15.46 11.22 13.39 13.22 -4.65%
EPS 1.71 2.41 0.06 2.40 1.49 2.09 2.34 -5.09%
DPS 1.60 1.00 0.60 1.50 1.00 1.50 2.20 -5.16%
NAPS 0.61 0.56 0.50 0.59 0.52 0.48 0.44 5.59%
Adjusted Per Share Value based on latest NOSH - 300,024
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 9.93 11.04 1.36 10.01 7.27 8.67 8.56 2.50%
EPS 1.71 2.37 0.05 1.55 0.96 1.35 1.51 2.09%
DPS 1.60 0.98 0.53 0.97 0.65 0.97 1.42 2.00%
NAPS 0.61 0.5491 0.4457 0.3821 0.3368 0.3109 0.285 13.51%
Price Multiplier on Financial Quarter End Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 -
Price 0.48 0.50 0.575 0.65 0.635 0.705 0.935 -
P/RPS 4.83 4.44 37.60 4.20 5.66 5.27 7.07 -6.15%
P/EPS 28.12 20.72 949.68 27.09 42.69 33.78 40.04 -5.71%
EY 3.56 4.83 0.11 3.69 2.34 2.96 2.50 6.06%
DY 3.33 2.00 1.04 2.31 1.57 2.13 2.35 5.97%
P/NAPS 0.79 0.89 1.15 1.10 1.22 1.47 2.13 -15.23%
Price Multiplier on Announcement Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 27/10/23 28/10/22 28/10/21 28/10/20 29/10/19 30/10/18 30/10/17 -
Price 0.52 0.535 0.57 0.855 0.75 0.675 0.95 -
P/RPS 5.23 4.75 37.27 5.53 6.68 5.04 7.19 -5.16%
P/EPS 30.46 22.17 941.42 35.64 50.42 32.34 40.68 -4.70%
EY 3.28 4.51 0.11 2.81 1.98 3.09 2.46 4.90%
DY 3.08 1.87 1.05 1.75 1.33 2.22 2.32 4.83%
P/NAPS 0.85 0.96 1.14 1.45 1.44 1.41 2.16 -14.38%

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