[HOMERIZ] YoY Quarter Result on 31-May-2013 [#3]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 41.24%
YoY- 5.04%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 40,478 37,094 29,611 28,391 23,121 20,107 25,564 7.95%
PBT 8,304 9,070 5,942 4,467 3,803 1,906 5,068 8.56%
Tax -1,830 -2,109 -353 -625 -195 -150 -236 40.64%
NP 6,474 6,961 5,589 3,842 3,608 1,756 4,832 4.99%
-
NP to SH 6,474 6,087 4,652 3,127 2,977 1,756 4,832 4.99%
-
Tax Rate 22.04% 23.25% 5.94% 13.99% 5.13% 7.87% 4.66% -
Total Cost 34,004 30,133 24,022 24,549 19,513 18,351 20,732 8.58%
-
Net Worth 117,003 102,117 87,848 76,170 67,931 59,863 53,910 13.77%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 6,000 3,003 1,996 2,004 1,498 1,197 - -
Div Payout % 92.68% 49.34% 42.92% 64.10% 50.34% 68.18% - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 117,003 102,117 87,848 76,170 67,931 59,863 53,910 13.77%
NOSH 300,010 200,230 199,656 200,448 199,798 199,545 199,669 7.01%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 15.99% 18.77% 18.87% 13.53% 15.60% 8.73% 18.90% -
ROE 5.53% 5.96% 5.30% 4.11% 4.38% 2.93% 8.96% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 13.49 18.53 14.83 14.16 11.57 10.08 12.80 0.87%
EPS 2.16 3.04 2.33 1.56 1.49 0.88 2.42 -1.87%
DPS 2.00 1.50 1.00 1.00 0.75 0.60 0.00 -
NAPS 0.39 0.51 0.44 0.38 0.34 0.30 0.27 6.31%
Adjusted Per Share Value based on latest NOSH - 200,448
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 8.74 8.01 6.39 6.13 4.99 4.34 5.52 7.95%
EPS 1.40 1.31 1.00 0.68 0.64 0.38 1.04 5.07%
DPS 1.30 0.65 0.43 0.43 0.32 0.26 0.00 -
NAPS 0.2526 0.2204 0.1896 0.1644 0.1466 0.1292 0.1164 13.77%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.90 1.36 0.785 0.355 0.28 0.34 0.51 -
P/RPS 6.67 7.34 5.29 2.51 2.42 3.37 3.98 8.97%
P/EPS 41.71 44.74 33.69 22.76 18.79 38.64 21.07 12.04%
EY 2.40 2.24 2.97 4.39 5.32 2.59 4.75 -10.74%
DY 2.22 1.10 1.27 2.82 2.68 1.76 0.00 -
P/NAPS 2.31 2.67 1.78 0.93 0.82 1.13 1.89 3.39%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 30/07/15 24/07/14 29/07/13 27/07/12 25/07/11 26/07/10 -
Price 0.885 1.13 0.84 0.385 0.31 0.265 0.49 -
P/RPS 6.56 6.10 5.66 2.72 2.68 2.63 3.83 9.37%
P/EPS 41.01 37.17 36.05 24.68 20.81 30.11 20.25 12.46%
EY 2.44 2.69 2.77 4.05 4.81 3.32 4.94 -11.08%
DY 2.26 1.33 1.19 2.60 2.42 2.26 0.00 -
P/NAPS 2.27 2.22 1.91 1.01 0.91 0.88 1.81 3.84%

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