[HOMERIZ] YoY TTM Result on 28-Feb-2017 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
27-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
28-Feb-2017 [#2]
Profit Trend
QoQ- -1.79%
YoY- -8.65%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
TTM Result
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Revenue 155,840 156,484 170,717 159,084 158,372 134,061 128,693 3.23%
PBT 31,564 28,469 30,897 34,666 40,336 27,672 28,182 1.90%
Tax -6,175 -6,940 -5,883 -7,540 -9,769 -3,297 -4,328 6.09%
NP 25,389 21,529 25,014 27,126 30,567 24,375 23,854 1.04%
-
NP to SH 25,389 21,529 25,014 27,126 29,693 20,667 20,480 3.64%
-
Tax Rate 19.56% 24.38% 19.04% 21.75% 24.22% 11.91% 15.36% -
Total Cost 130,451 134,955 145,703 131,958 127,805 109,686 104,839 3.70%
-
Net Worth 165,011 150,005 135,004 123,004 111,001 96,029 85,832 11.49%
Dividend
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Div 9,000 7,500 9,600 15,030 10,515 8,187 9,492 -0.88%
Div Payout % 35.45% 34.84% 38.38% 55.41% 35.42% 39.61% 46.35% -
Equity
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Net Worth 165,011 150,005 135,004 123,004 111,001 96,029 85,832 11.49%
NOSH 300,023 300,010 300,010 300,010 300,010 200,060 199,610 7.02%
Ratio Analysis
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
NP Margin 16.29% 13.76% 14.65% 17.05% 19.30% 18.18% 18.54% -
ROE 15.39% 14.35% 18.53% 22.05% 26.75% 21.52% 23.86% -
Per Share
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 51.94 52.16 56.90 53.03 52.79 67.01 64.47 -3.53%
EPS 8.46 7.18 8.34 9.04 9.90 10.33 10.26 -3.16%
DPS 3.00 2.50 3.20 5.01 3.51 4.10 4.75 -7.36%
NAPS 0.55 0.50 0.45 0.41 0.37 0.48 0.43 4.18%
Adjusted Per Share Value based on latest NOSH - 300,010
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 33.64 33.78 36.85 34.34 34.19 28.94 27.78 3.23%
EPS 5.48 4.65 5.40 5.86 6.41 4.46 4.42 3.64%
DPS 1.94 1.62 2.07 3.24 2.27 1.77 2.05 -0.91%
NAPS 0.3562 0.3238 0.2914 0.2655 0.2396 0.2073 0.1853 11.49%
Price Multiplier on Financial Quarter End Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.61 0.62 0.755 0.96 0.99 1.21 0.675 -
P/RPS 1.17 1.19 1.33 1.81 1.88 1.81 1.05 1.81%
P/EPS 7.21 8.64 9.06 10.62 10.00 11.71 6.58 1.53%
EY 13.87 11.57 11.04 9.42 10.00 8.54 15.20 -1.51%
DY 4.92 4.03 4.24 5.22 3.54 3.39 7.04 -5.79%
P/NAPS 1.11 1.24 1.68 2.34 2.68 2.52 1.57 -5.60%
Price Multiplier on Announcement Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 27/05/20 29/04/19 26/04/18 27/04/17 28/04/16 29/04/15 28/04/14 -
Price 0.535 0.625 0.69 0.95 0.875 1.07 0.805 -
P/RPS 1.03 1.20 1.21 1.79 1.66 1.60 1.25 -3.17%
P/EPS 6.32 8.71 8.28 10.51 8.84 10.36 7.85 -3.54%
EY 15.82 11.48 12.08 9.52 11.31 9.65 12.75 3.65%
DY 5.61 4.00 4.64 5.27 4.01 3.83 5.90 -0.83%
P/NAPS 0.97 1.25 1.53 2.32 2.36 2.23 1.87 -10.35%

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