[HOMERIZ] YoY TTM Result on 30-Nov-2012 [#1]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- -2.36%
YoY- 36.1%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
TTM Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 153,728 124,854 123,564 101,411 92,230 103,764 30,664 30.80%
PBT 39,012 24,736 24,772 17,583 11,964 19,120 6,388 35.17%
Tax -9,319 -2,097 -3,595 -1,033 -805 -1,539 -475 64.19%
NP 29,693 22,639 21,177 16,550 11,159 17,581 5,913 30.84%
-
NP to SH 28,183 18,716 18,083 14,353 10,546 17,581 5,913 29.71%
-
Tax Rate 23.89% 8.48% 14.51% 5.87% 6.73% 8.05% 7.44% -
Total Cost 124,035 102,215 102,387 84,861 81,071 86,183 24,751 30.79%
-
Net Worth 111,162 96,022 87,878 76,188 65,875 59,982 15,472 38.88%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div 10,515 10,183 7,496 6,005 4,492 7,671 807 53.36%
Div Payout % 37.31% 54.41% 41.46% 41.84% 42.60% 43.63% 13.65% -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 111,162 96,022 87,878 76,188 65,875 59,982 15,472 38.88%
NOSH 300,439 200,046 199,724 200,496 199,622 199,941 67,269 28.31%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 19.32% 18.13% 17.14% 16.32% 12.10% 16.94% 19.28% -
ROE 25.35% 19.49% 20.58% 18.84% 16.01% 29.31% 38.22% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 51.17 62.41 61.87 50.58 46.20 51.90 45.58 1.94%
EPS 9.38 9.36 9.05 7.16 5.28 8.79 8.79 1.08%
DPS 3.50 5.10 3.75 3.00 2.25 3.84 1.20 19.52%
NAPS 0.37 0.48 0.44 0.38 0.33 0.30 0.23 8.24%
Adjusted Per Share Value based on latest NOSH - 200,496
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 33.19 26.95 26.67 21.89 19.91 22.40 6.62 30.80%
EPS 6.08 4.04 3.90 3.10 2.28 3.80 1.28 29.63%
DPS 2.27 2.20 1.62 1.30 0.97 1.66 0.17 53.99%
NAPS 0.24 0.2073 0.1897 0.1645 0.1422 0.1295 0.0334 38.89%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 - -
Price 1.02 0.83 0.57 0.34 0.28 0.48 0.00 -
P/RPS 1.99 1.33 0.92 0.67 0.61 0.92 0.00 -
P/EPS 10.87 8.87 6.30 4.75 5.30 5.46 0.00 -
EY 9.20 11.27 15.88 21.06 18.87 18.32 0.00 -
DY 3.43 6.14 6.58 8.82 8.04 7.99 0.00 -
P/NAPS 2.76 1.73 1.30 0.89 0.85 1.60 0.00 -
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 28/01/16 29/01/15 24/01/14 30/01/13 30/01/12 28/01/11 - -
Price 1.07 1.06 0.68 0.365 0.30 0.47 0.00 -
P/RPS 2.09 1.70 1.10 0.72 0.65 0.91 0.00 -
P/EPS 11.41 11.33 7.51 5.10 5.68 5.35 0.00 -
EY 8.77 8.83 13.31 19.61 17.61 18.71 0.00 -
DY 3.27 4.81 5.51 8.22 7.50 8.16 0.00 -
P/NAPS 2.89 2.21 1.55 0.96 0.91 1.57 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