[HOMERIZ] YoY TTM Result on 30-Nov-2019 [#1]

Stock

[HOMERIZ] HOMERITZ CORPORATION BERHAD

Announcement Date

03-Jan-2020

Admission Sponsor

Sponsor

Financial Year

31-Aug-2020

Quarter

30-Nov-2019 [#1]

Profit Trend

QoQ- 13.31%

YoY- 27.72%

Quarter Report

HOMERIZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
TTM Result
Revenue	223,698	170,897	166,440	153,079	156,560	173,011	158,823	5.87%
YoY %	30.90%	2.68%	8.73%	-2.22%	-9.51%	8.93%	-	-
Horiz. %	140.85%	107.60%	104.80%	96.38%	98.58%	108.93%	100.00%	-
PBT	51,092	29,472	29,117	31,773	25,717	36,107	35,509	6.24%
YoY %	73.36%	1.22%	-8.36%	23.55%	-28.78%	1.68%	-	-
Horiz. %	143.88%	83.00%	82.00%	89.48%	72.42%	101.68%	100.00%	-
Tax	-12,262	-5,980	-6,315	-6,705	-6,090	-7,133	-7,890	7.62%
YoY %	-105.05%	5.30%	5.82%	-10.10%	14.62%	9.59%	-	-
Horiz. %	155.41%	75.79%	80.04%	84.98%	77.19%	90.41%	100.00%	-
NP	38,830	23,492	22,802	25,068	19,627	28,974	27,619	5.83%
YoY %	65.29%	3.03%	-9.04%	27.72%	-32.26%	4.91%	-	-
Horiz. %	140.59%	85.06%	82.56%	90.76%	71.06%	104.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,830	23,492	22,802	25,068	19,627	28,974	27,619	5.83%
YoY %	65.29%	3.03%	-9.04%	27.72%	-32.26%	4.91%	-	-
Horiz. %	140.59%	85.06%	82.56%	90.76%	71.06%	104.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.00%	20.29%	21.69%	21.10%	23.68%	19.76%	22.22%	-
YoY %	18.28%	-6.45%	2.80%	-10.90%	19.84%	-11.07%	-	-
Horiz. %	108.01%	91.31%	97.61%	94.96%	106.57%	88.93%	100.00%	-
Total Cost	184,868	147,405	143,638	128,011	136,933	144,037	131,204	5.87%
YoY %	25.42%	2.62%	12.21%	-6.52%	-4.93%	9.78%	-	-
Horiz. %	140.90%	112.35%	109.48%	97.57%	104.37%	109.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	264,045	214,764	184,326	165,007	150,005	138,120	126,004	13.11%
YoY %	22.95%	16.51%	11.71%	10.00%	8.60%	9.62%	-	-
Horiz. %	209.55%	170.44%	146.29%	130.95%	119.05%	109.62%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Dividend
Div	8,772	2,518	4,500	9,000	7,500	9,630	15,000	-8.54%
YoY %	248.37%	-44.04%	-50.00%	20.00%	-22.12%	-35.80%	-	-
Horiz. %	58.48%	16.79%	30.00%	60.00%	50.00%	64.20%	100.00%	-
Div Payout %	22.59%	10.72%	19.74%	35.90%	38.21%	33.24%	54.31%	-
YoY %	110.73%	-45.69%	-45.01%	-6.05%	14.95%	-38.80%	-	-
Horiz. %	41.59%	19.74%	36.35%	66.10%	70.36%	61.20%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Equity
Net Worth	264,045	214,764	184,326	165,007	150,005	138,120	126,004	13.11%
YoY %	22.95%	16.51%	11.71%	10.00%	8.60%	9.62%	-	-
Horiz. %	209.55%	170.44%	146.29%	130.95%	119.05%	109.62%	100.00%	-
NOSH	463,238	413,126	311,801	300,018	300,010	300,010	300,010	7.50%
YoY %	12.13%	32.50%	3.93%	0.00%	0.00%	0.00%	-	-
Horiz. %	154.41%	137.70%	103.93%	100.00%	100.00%	100.00%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Ratio Analysis
NP Margin	17.36%	13.75%	13.70%	16.38%	12.54%	16.75%	17.39%	-
YoY %	26.25%	0.36%	-16.36%	30.62%	-25.13%	-3.68%	-	-
Horiz. %	99.83%	79.07%	78.78%	94.19%	72.11%	96.32%	100.00%	-
ROE	14.71%	10.94%	12.37%	15.19%	13.08%	20.98%	21.92%	-
YoY %	34.46%	-11.56%	-18.56%	16.13%	-37.65%	-4.29%	-	-
Horiz. %	67.11%	49.91%	56.43%	69.30%	59.67%	95.71%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Per Share
RPS	48.29	41.38	55.08	51.02	52.18	57.62	52.94	-1.51%
YoY %	16.70%	-24.87%	7.96%	-2.22%	-9.44%	8.84%	-	-
Horiz. %	91.22%	78.16%	104.04%	96.37%	98.56%	108.84%	100.00%	-
EPS	8.38	5.69	7.55	8.36	6.54	9.65	9.21	-1.56%
YoY %	47.28%	-24.64%	-9.69%	27.83%	-32.23%	4.78%	-	-
Horiz. %	90.99%	61.78%	81.98%	90.77%	71.01%	104.78%	100.00%	-
DPS	1.89	0.61	1.50	3.00	2.50	3.21	5.00	-14.96%
YoY %	209.84%	-59.33%	-50.00%	20.00%	-22.12%	-35.80%	-	-
Horiz. %	37.80%	12.20%	30.00%	60.00%	50.00%	64.20%	100.00%	-
NAPS	0.57	0.52	0.61	0.55	0.50	0.46	0.42	5.21%
YoY %	9.62%	-14.75%	10.91%	10.00%	8.70%	9.52%	-	-
Horiz. %	135.71%	123.81%	145.24%	130.95%	119.05%	109.52%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Adjusted Per Share Value based on latest NOSH - 300,018
RPS	48.29	36.89	35.93	33.04	33.80	37.35	34.28	5.87%
YoY %	30.90%	2.67%	8.75%	-2.25%	-9.50%	8.96%	-	-
Horiz. %	140.87%	107.61%	104.81%	96.38%	98.60%	108.96%	100.00%	-
EPS	8.38	5.07	4.92	5.41	4.24	6.25	5.96	5.84%
YoY %	65.29%	3.05%	-9.06%	27.59%	-32.16%	4.87%	-	-
Horiz. %	140.60%	85.07%	82.55%	90.77%	71.14%	104.87%	100.00%	-
DPS	1.89	0.54	0.97	1.94	1.62	2.08	3.24	-8.58%
YoY %	250.00%	-44.33%	-50.00%	19.75%	-22.12%	-35.80%	-	-
Horiz. %	58.33%	16.67%	29.94%	59.88%	50.00%	64.20%	100.00%	-
NAPS	0.57	0.4636	0.3979	0.3562	0.3238	0.2982	0.272	13.11%
YoY %	22.95%	16.51%	11.71%	10.01%	8.58%	9.63%	-	-
Horiz. %	209.56%	170.44%	146.29%	130.96%	119.04%	109.63%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/22	30/11/21	30/11/20	29/11/19	30/11/18	30/11/17	30/11/16	-
Price	0.52	0.53	0.94	0.635	0.705	0.91	0.90	-
P/RPS	1.08	1.28	1.71	1.24	1.35	1.58	1.70	-7.27%
YoY %	-15.62%	-25.15%	37.90%	-8.15%	-14.56%	-7.06%	-	-
Horiz. %	63.53%	75.29%	100.59%	72.94%	79.41%	92.94%	100.00%	-
P/EPS	6.20	9.32	12.46	7.60	10.78	9.43	9.78	-7.31%
YoY %	-33.48%	-25.20%	63.95%	-29.50%	14.32%	-3.58%	-	-
Horiz. %	63.39%	95.30%	127.40%	77.71%	110.22%	96.42%	100.00%	-
EY	16.12	10.73	8.03	13.16	9.28	10.60	10.23	7.86%
YoY %	50.23%	33.62%	-38.98%	41.81%	-12.45%	3.62%	-	-
Horiz. %	157.58%	104.89%	78.49%	128.64%	90.71%	103.62%	100.00%	-
DY	3.64	1.15	1.60	4.72	3.55	3.53	5.56	-6.81%
YoY %	216.52%	-28.13%	-66.10%	32.96%	0.57%	-36.51%	-	-
Horiz. %	65.47%	20.68%	28.78%	84.89%	63.85%	63.49%	100.00%	-
P/NAPS	0.91	1.02	1.54	1.15	1.41	1.98	2.14	-13.27%
YoY %	-10.78%	-33.77%	33.91%	-18.44%	-28.79%	-7.48%	-	-
Horiz. %	42.52%	47.66%	71.96%	53.74%	65.89%	92.52%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Price Multiplier on Announcement Date
Date	17/01/23	25/01/22	29/01/21	03/01/20	23/01/19	25/01/18	25/01/17	-
Price	0.55	0.585	0.66	0.665	0.67	0.885	1.02	-
P/RPS	1.14	1.41	1.20	1.30	1.28	1.54	1.93	-8.39%
YoY %	-19.15%	17.50%	-7.69%	1.56%	-16.88%	-20.21%	-	-
Horiz. %	59.07%	73.06%	62.18%	67.36%	66.32%	79.79%	100.00%	-
P/EPS	6.56	10.28	8.75	7.96	10.24	9.17	11.08	-8.36%
YoY %	-36.19%	17.49%	9.92%	-22.27%	11.67%	-17.24%	-	-
Horiz. %	59.21%	92.78%	78.97%	71.84%	92.42%	82.76%	100.00%	-
EY	15.24	9.72	11.43	12.56	9.76	10.90	9.03	9.11%
YoY %	56.79%	-14.96%	-9.00%	28.69%	-10.46%	20.71%	-	-
Horiz. %	168.77%	107.64%	126.58%	139.09%	108.08%	120.71%	100.00%	-
DY	3.44	1.04	2.27	4.51	3.73	3.63	4.90	-5.72%
YoY %	230.77%	-54.19%	-49.67%	20.91%	2.75%	-25.92%	-	-
Horiz. %	70.20%	21.22%	46.33%	92.04%	76.12%	74.08%	100.00%	-
P/NAPS	0.96	1.13	1.08	1.21	1.34	1.92	2.43	-14.33%
YoY %	-15.04%	4.63%	-10.74%	-9.70%	-30.21%	-20.99%	-	-
Horiz. %	39.51%	46.50%	44.44%	49.79%	55.14%	79.01%	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