[HOMERIZ] YoY TTM Result on 29-Feb-2012 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- 10.98%
YoY- -17.05%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
TTM Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 134,061 128,693 100,438 97,238 93,346 60,559 17.21%
PBT 27,672 28,182 17,012 13,755 15,254 12,036 18.10%
Tax -3,297 -4,328 -1,070 -905 -1,144 -950 28.23%
NP 24,375 23,854 15,942 12,850 14,110 11,086 17.05%
-
NP to SH 20,667 20,480 13,707 11,704 14,110 11,086 13.25%
-
Tax Rate 11.91% 15.36% 6.29% 6.58% 7.50% 7.89% -
Total Cost 109,686 104,839 84,496 84,388 79,236 49,473 17.25%
-
Net Worth 96,029 85,832 73,799 66,000 58,068 50,185 13.85%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 8,187 9,492 6,005 4,492 4,196 4,281 13.83%
Div Payout % 39.61% 46.35% 43.81% 38.38% 29.74% 38.62% -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 96,029 85,832 73,799 66,000 58,068 50,185 13.85%
NOSH 200,060 199,610 199,459 200,000 200,235 193,022 0.71%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 18.18% 18.54% 15.87% 13.21% 15.12% 18.31% -
ROE 21.52% 23.86% 18.57% 17.73% 24.30% 22.09% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 67.01 64.47 50.36 48.62 46.62 31.37 16.38%
EPS 10.33 10.26 6.87 5.85 7.05 5.74 12.46%
DPS 4.10 4.75 3.00 2.25 2.10 2.22 13.04%
NAPS 0.48 0.43 0.37 0.33 0.29 0.26 13.03%
Adjusted Per Share Value based on latest NOSH - 200,000
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 28.94 27.78 21.68 20.99 20.15 13.07 17.22%
EPS 4.46 4.42 2.96 2.53 3.05 2.39 13.28%
DPS 1.77 2.05 1.30 0.97 0.91 0.92 13.97%
NAPS 0.2073 0.1853 0.1593 0.1425 0.1254 0.1083 13.85%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.21 0.675 0.30 0.30 0.39 0.57 -
P/RPS 1.81 1.05 0.60 0.62 0.84 1.82 -0.11%
P/EPS 11.71 6.58 4.37 5.13 5.53 9.92 3.37%
EY 8.54 15.20 22.91 19.51 18.07 10.08 -3.25%
DY 3.39 7.04 10.00 7.50 5.38 3.89 -2.71%
P/NAPS 2.52 1.57 0.81 0.91 1.34 2.19 2.84%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/04/15 28/04/14 26/04/13 27/04/12 25/04/11 - -
Price 1.07 0.805 0.305 0.28 0.41 0.00 -
P/RPS 1.60 1.25 0.61 0.58 0.88 0.00 -
P/EPS 10.36 7.85 4.44 4.78 5.82 0.00 -
EY 9.65 12.75 22.53 20.90 17.19 0.00 -
DY 3.83 5.90 9.84 8.04 5.12 0.00 -
P/NAPS 2.23 1.87 0.82 0.85 1.41 0.00 -

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