[HOMERIZ] YoY TTM Result on 30-Nov-2014 [#1]

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
TTM Result
Revenue	173,011	158,823	153,728	124,854	123,564	101,411	92,230	11.04%
YoY %	8.93%	3.31%	23.13%	1.04%	21.84%	9.95%	-	-
Horiz. %	187.59%	172.20%	166.68%	135.37%	133.97%	109.95%	100.00%	-
PBT	36,107	35,509	39,012	24,736	24,772	17,583	11,964	20.19%
YoY %	1.68%	-8.98%	57.71%	-0.15%	40.89%	46.97%	-	-
Horiz. %	301.80%	296.80%	326.08%	206.75%	207.05%	146.97%	100.00%	-
Tax	-7,133	-7,890	-9,319	-2,097	-3,595	-1,033	-805	43.80%
YoY %	9.59%	15.33%	-344.40%	41.67%	-248.02%	-28.32%	-	-
Horiz. %	886.09%	980.12%	1,157.64%	260.50%	446.58%	128.32%	100.00%	-
NP	28,974	27,619	29,693	22,639	21,177	16,550	11,159	17.21%
YoY %	4.91%	-6.98%	31.16%	6.90%	27.96%	48.31%	-	-
Horiz. %	259.65%	247.50%	266.09%	202.88%	189.78%	148.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,974	27,619	28,183	18,716	18,083	14,353	10,546	18.32%
YoY %	4.91%	-2.00%	50.58%	3.50%	25.99%	36.10%	-	-
Horiz. %	274.74%	261.89%	267.24%	177.47%	171.47%	136.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.76%	22.22%	23.89%	8.48%	14.51%	5.87%	6.73%	-
YoY %	-11.07%	-6.99%	181.72%	-41.56%	147.19%	-12.78%	-	-
Horiz. %	293.61%	330.16%	354.98%	126.00%	215.60%	87.22%	100.00%	-
Total Cost	144,037	131,204	124,035	102,215	102,387	84,861	81,071	10.04%
YoY %	9.78%	5.78%	21.35%	-0.17%	20.65%	4.67%	-	-
Horiz. %	177.67%	161.84%	153.00%	126.08%	126.29%	104.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	138,120	126,004	111,162	96,022	87,878	76,188	65,875	13.12%
YoY %	9.62%	13.35%	15.77%	9.27%	15.34%	15.66%	-	-
Horiz. %	209.67%	191.28%	168.75%	145.76%	133.40%	115.66%	100.00%	-

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Dividend
Div	9,630	15,000	10,515	10,183	7,496	6,005	4,492	13.53%
YoY %	-35.80%	42.65%	3.26%	35.85%	24.83%	33.68%	-	-
Horiz. %	214.38%	333.93%	234.08%	226.69%	166.87%	133.68%	100.00%	-
Div Payout %	33.24%	54.31%	37.31%	54.41%	41.46%	41.84%	42.60%	-
YoY %	-38.80%	45.56%	-31.43%	31.23%	-0.91%	-1.78%	-	-
Horiz. %	78.03%	127.49%	87.58%	127.72%	97.32%	98.22%	100.00%	-

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Equity
Net Worth	138,120	126,004	111,162	96,022	87,878	76,188	65,875	13.12%
YoY %	9.62%	13.35%	15.77%	9.27%	15.34%	15.66%	-	-
Horiz. %	209.67%	191.28%	168.75%	145.76%	133.40%	115.66%	100.00%	-
NOSH	300,010	300,010	300,439	200,046	199,724	200,496	199,622	7.01%
YoY %	0.00%	-0.14%	50.18%	0.16%	-0.39%	0.44%	-	-
Horiz. %	150.29%	150.29%	150.50%	100.21%	100.05%	100.44%	100.00%	-

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Ratio Analysis
NP Margin	16.75%	17.39%	19.32%	18.13%	17.14%	16.32%	12.10%	-
YoY %	-3.68%	-9.99%	6.56%	5.78%	5.02%	34.88%	-	-
Horiz. %	138.43%	143.72%	159.67%	149.83%	141.65%	134.88%	100.00%	-
ROE	20.98%	21.92%	25.35%	19.49%	20.58%	18.84%	16.01%	-
YoY %	-4.29%	-13.53%	30.07%	-5.30%	9.24%	17.68%	-	-
Horiz. %	131.04%	136.91%	158.34%	121.74%	128.54%	117.68%	100.00%	-

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Per Share
RPS	57.62	52.94	51.17	62.41	61.87	50.58	46.20	3.74%
YoY %	8.84%	3.46%	-18.01%	0.87%	22.32%	9.48%	-	-
Horiz. %	124.72%	114.59%	110.76%	135.09%	133.92%	109.48%	100.00%	-
EPS	9.65	9.21	9.38	9.36	9.05	7.16	5.28	10.56%
YoY %	4.78%	-1.81%	0.21%	3.43%	26.40%	35.61%	-	-
Horiz. %	182.77%	174.43%	177.65%	177.27%	171.40%	135.61%	100.00%	-
DPS	3.21	5.00	3.50	5.10	3.75	3.00	2.25	6.09%
YoY %	-35.80%	42.86%	-31.37%	36.00%	25.00%	33.33%	-	-
Horiz. %	142.67%	222.22%	155.56%	226.67%	166.67%	133.33%	100.00%	-
NAPS	0.46	0.42	0.37	0.48	0.44	0.38	0.33	5.68%
YoY %	9.52%	13.51%	-22.92%	9.09%	15.79%	15.15%	-	-
Horiz. %	139.39%	127.27%	112.12%	145.45%	133.33%	115.15%	100.00%	-

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Adjusted Per Share Value based on latest NOSH - 200,046
RPS	37.35	34.28	33.19	26.95	26.67	21.89	19.91	11.04%
YoY %	8.96%	3.28%	23.15%	1.05%	21.84%	9.94%	-	-
Horiz. %	187.59%	172.17%	166.70%	135.36%	133.95%	109.94%	100.00%	-
EPS	6.25	5.96	6.08	4.04	3.90	3.10	2.28	18.28%
YoY %	4.87%	-1.97%	50.50%	3.59%	25.81%	35.96%	-	-
Horiz. %	274.12%	261.40%	266.67%	177.19%	171.05%	135.96%	100.00%	-
DPS	2.08	3.24	2.27	2.20	1.62	1.30	0.97	13.54%
YoY %	-35.80%	42.73%	3.18%	35.80%	24.62%	34.02%	-	-
Horiz. %	214.43%	334.02%	234.02%	226.80%	167.01%	134.02%	100.00%	-
NAPS	0.2982	0.272	0.24	0.2073	0.1897	0.1645	0.1422	13.12%
YoY %	9.63%	13.33%	15.77%	9.28%	15.32%	15.68%	-	-
Horiz. %	209.70%	191.28%	168.78%	145.78%	133.40%	115.68%	100.00%	-

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/17	30/11/16	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	-
Price	0.91	0.90	1.02	0.83	0.57	0.34	0.28	-
P/RPS	1.58	1.70	1.99	1.33	0.92	0.67	0.61	17.17%
YoY %	-7.06%	-14.57%	49.62%	44.57%	37.31%	9.84%	-	-
Horiz. %	259.02%	278.69%	326.23%	218.03%	150.82%	109.84%	100.00%	-
P/EPS	9.43	9.78	10.87	8.87	6.30	4.75	5.30	10.06%
YoY %	-3.58%	-10.03%	22.55%	40.79%	32.63%	-10.38%	-	-
Horiz. %	177.92%	184.53%	205.09%	167.36%	118.87%	89.62%	100.00%	-
EY	10.60	10.23	9.20	11.27	15.88	21.06	18.87	-9.15%
YoY %	3.62%	11.20%	-18.37%	-29.03%	-24.60%	11.61%	-	-
Horiz. %	56.17%	54.21%	48.75%	59.72%	84.15%	111.61%	100.00%	-
DY	3.53	5.56	3.43	6.14	6.58	8.82	8.04	-12.80%
YoY %	-36.51%	62.10%	-44.14%	-6.69%	-25.40%	9.70%	-	-
Horiz. %	43.91%	69.15%	42.66%	76.37%	81.84%	109.70%	100.00%	-
P/NAPS	1.98	2.14	2.76	1.73	1.30	0.89	0.85	15.12%
YoY %	-7.48%	-22.46%	59.54%	33.08%	46.07%	4.71%	-	-
Horiz. %	232.94%	251.76%	324.71%	203.53%	152.94%	104.71%	100.00%	-

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Price Multiplier on Announcement Date
Date	25/01/18	25/01/17	28/01/16	29/01/15	24/01/14	30/01/13	30/01/12	-
Price	0.885	1.02	1.07	1.06	0.68	0.365	0.30	-
P/RPS	1.54	1.93	2.09	1.70	1.10	0.72	0.65	15.44%
YoY %	-20.21%	-7.66%	22.94%	54.55%	52.78%	10.77%	-	-
Horiz. %	236.92%	296.92%	321.54%	261.54%	169.23%	110.77%	100.00%	-
P/EPS	9.17	11.08	11.41	11.33	7.51	5.10	5.68	8.30%
YoY %	-17.24%	-2.89%	0.71%	50.87%	47.25%	-10.21%	-	-
Horiz. %	161.44%	195.07%	200.88%	199.47%	132.22%	89.79%	100.00%	-
EY	10.90	9.03	8.77	8.83	13.31	19.61	17.61	-7.67%
YoY %	20.71%	2.96%	-0.68%	-33.66%	-32.13%	11.36%	-	-
Horiz. %	61.90%	51.28%	49.80%	50.14%	75.58%	111.36%	100.00%	-
DY	3.63	4.90	3.27	4.81	5.51	8.22	7.50	-11.38%
YoY %	-25.92%	49.85%	-32.02%	-12.70%	-32.97%	9.60%	-	-
Horiz. %	48.40%	65.33%	43.60%	64.13%	73.47%	109.60%	100.00%	-
P/NAPS	1.92	2.43	2.89	2.21	1.55	0.96	0.91	13.23%
YoY %	-20.99%	-15.92%	30.77%	42.58%	61.46%	5.49%	-	-
Horiz. %	210.99%	267.03%	317.58%	242.86%	170.33%	105.49%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos