[HOMERIZ] YoY TTM Result on 31-May-2013 [#3]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 1.09%
YoY- 7.21%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
TTM Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 161,756 141,544 129,913 105,708 100,252 87,889 86,123 11.06%
PBT 39,570 30,800 29,657 17,676 15,652 12,092 17,104 14.98%
Tax -9,490 -5,053 -4,056 -1,500 -950 -1,058 -1,186 41.38%
NP 30,080 25,747 25,601 16,176 14,702 11,034 15,918 11.17%
-
NP to SH 30,080 22,102 22,005 13,857 12,925 11,034 15,918 11.17%
-
Tax Rate 23.98% 16.41% 13.68% 8.49% 6.07% 8.75% 6.93% -
Total Cost 131,676 115,797 104,312 89,532 85,550 76,855 70,205 11.04%
-
Net Worth 117,003 102,117 87,848 76,170 67,931 59,863 53,910 13.77%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 13,512 9,193 9,484 6,511 4,793 5,394 4,281 21.09%
Div Payout % 44.92% 41.60% 43.10% 46.99% 37.09% 48.89% 26.90% -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 117,003 102,117 87,848 76,170 67,931 59,863 53,910 13.77%
NOSH 300,010 200,230 199,656 200,448 199,798 199,545 199,669 7.01%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 18.60% 18.19% 19.71% 15.30% 14.67% 12.55% 18.48% -
ROE 25.71% 21.64% 25.05% 18.19% 19.03% 18.43% 29.53% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 53.92 70.69 65.07 52.74 50.18 44.04 43.13 3.78%
EPS 10.03 11.04 11.02 6.91 6.47 5.53 7.97 3.90%
DPS 4.50 4.60 4.75 3.25 2.40 2.70 2.14 13.17%
NAPS 0.39 0.51 0.44 0.38 0.34 0.30 0.27 6.31%
Adjusted Per Share Value based on latest NOSH - 200,448
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 34.92 30.55 28.04 22.82 21.64 18.97 18.59 11.06%
EPS 6.49 4.77 4.75 2.99 2.79 2.38 3.44 11.14%
DPS 2.92 1.98 2.05 1.41 1.03 1.16 0.92 21.20%
NAPS 0.2526 0.2204 0.1896 0.1644 0.1466 0.1292 0.1164 13.77%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.90 1.36 0.785 0.355 0.28 0.34 0.51 -
P/RPS 1.67 1.92 1.21 0.67 0.56 0.77 1.18 5.95%
P/EPS 8.98 12.32 7.12 5.14 4.33 6.15 6.40 5.80%
EY 11.14 8.12 14.04 19.47 23.10 16.26 15.63 -5.48%
DY 5.00 3.38 6.05 9.15 8.57 7.94 4.20 2.94%
P/NAPS 2.31 2.67 1.78 0.93 0.82 1.13 1.89 3.39%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 30/07/15 24/07/14 29/07/13 27/07/12 25/07/11 - -
Price 0.885 1.13 0.84 0.385 0.31 0.265 0.00 -
P/RPS 1.64 1.60 1.29 0.73 0.62 0.60 0.00 -
P/EPS 8.83 10.24 7.62 5.57 4.79 4.79 0.00 -
EY 11.33 9.77 13.12 17.96 20.87 20.87 0.00 -
DY 5.08 4.07 5.65 8.44 7.74 10.19 0.00 -
P/NAPS 2.27 2.22 1.91 1.01 0.91 0.88 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