[HOMERIZ] YoY TTM Result on 31-May-2020 [#3]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
30-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
31-May-2020 [#3]
Profit Trend
QoQ- -17.92%
YoY- -12.88%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
TTM Result
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 167,765 198,469 204,969 142,646 154,208 165,943 163,223 0.45%
PBT 36,101 40,579 37,246 26,432 30,607 27,438 35,979 0.05%
Tax -7,055 -10,301 -7,969 -5,592 -6,686 -5,625 -7,510 -1.03%
NP 29,046 30,278 29,277 20,840 23,921 21,813 28,469 0.33%
-
NP to SH 29,046 30,278 29,277 20,840 23,921 21,813 28,469 0.33%
-
Tax Rate 19.54% 25.39% 21.40% 21.16% 21.84% 20.50% 20.87% -
Total Cost 138,719 168,191 175,692 121,806 130,287 144,130 134,754 0.48%
-
Net Worth 273,310 215,757 202,321 168,013 156,005 141,004 129,004 13.32%
Dividend
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div 4,542 6,707 4,541 3,000 10,500 9,600 12,030 -14.97%
Div Payout % 15.64% 22.15% 15.51% 14.40% 43.90% 44.01% 42.26% -
Equity
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 273,310 215,757 202,321 168,013 156,005 141,004 129,004 13.32%
NOSH 463,238 427,473 412,903 300,023 300,010 300,010 300,010 7.50%
Ratio Analysis
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 17.31% 15.26% 14.28% 14.61% 15.51% 13.14% 17.44% -
ROE 10.63% 14.03% 14.47% 12.40% 15.33% 15.47% 22.07% -
Per Share
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 36.22 46.91 49.64 47.54 51.40 55.31 54.41 -6.55%
EPS 6.27 7.16 7.09 6.95 7.97 7.27 9.49 -6.67%
DPS 1.00 1.59 1.10 1.00 3.50 3.20 4.01 -20.65%
NAPS 0.59 0.51 0.49 0.56 0.52 0.47 0.43 5.41%
Adjusted Per Share Value based on latest NOSH - 300,023
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 36.22 42.84 44.25 30.79 33.29 35.82 35.23 0.46%
EPS 6.27 6.54 6.32 4.50 5.16 4.71 6.15 0.32%
DPS 0.98 1.45 0.98 0.65 2.27 2.07 2.60 -15.00%
NAPS 0.59 0.4658 0.4367 0.3627 0.3368 0.3044 0.2785 13.32%
Price Multiplier on Financial Quarter End Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 0.46 0.525 0.58 0.565 0.63 0.63 0.925 -
P/RPS 1.27 1.12 1.17 1.19 1.23 1.14 1.70 -4.74%
P/EPS 7.34 7.34 8.18 8.13 7.90 8.66 9.75 -4.61%
EY 13.63 13.63 12.23 12.29 12.66 11.54 10.26 4.84%
DY 2.17 3.02 1.90 1.77 5.56 5.08 4.34 -10.90%
P/NAPS 0.78 1.03 1.18 1.01 1.21 1.34 2.15 -15.54%
Price Multiplier on Announcement Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 28/07/23 28/07/22 27/08/21 30/07/20 08/07/19 26/07/18 27/07/17 -
Price 0.475 0.49 0.57 0.585 0.625 0.695 0.945 -
P/RPS 1.31 1.04 1.15 1.23 1.22 1.26 1.74 -4.61%
P/EPS 7.58 6.85 8.04 8.42 7.84 9.56 9.96 -4.44%
EY 13.20 14.61 12.44 11.87 12.76 10.46 10.04 4.66%
DY 2.11 3.24 1.93 1.71 5.60 4.60 4.24 -10.97%
P/NAPS 0.81 0.96 1.16 1.04 1.20 1.48 2.20 -15.33%

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