Highlights

[HOMERIZ] QoQ Annualized Quarter Result on 2018-11-30 [#1]

Stock [HOMERIZ]: HOMERITZ CORP BHD
Announcement Date 23-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 30-Nov-2018  [#1]
Profit Trend QoQ -     -2.58%    YoY -     -21.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 144,392 166,445 168,380 172,884 183,932 168,958 172,400 -11.14%
  QoQ % -13.25% -1.15% -2.61% -6.01% 8.86% -2.00% -
  Horiz. % 83.75% 96.55% 97.67% 100.28% 106.69% 98.00% 100.00%
PBT 25,924 27,208 24,998 25,182 31,888 39,121 40,576 -25.80%
  QoQ % -4.72% 8.84% -0.73% -21.03% -18.49% -3.59% -
  Horiz. % 63.89% 67.05% 61.61% 62.06% 78.59% 96.41% 100.00%
Tax -5,400 -6,140 -5,256 -4,800 -5,600 -8,233 -8,733 -27.40%
  QoQ % 12.05% -16.82% -9.50% 14.29% 31.98% 5.73% -
  Horiz. % 61.83% 70.31% 60.18% 54.96% 64.12% 94.27% 100.00%
NP 20,524 21,068 19,742 20,382 26,288 30,888 31,842 -25.36%
  QoQ % -2.58% 6.71% -3.14% -22.47% -14.89% -3.00% -
  Horiz. % 64.45% 66.16% 62.00% 64.01% 82.56% 97.00% 100.00%
NP to SH 20,524 21,068 19,742 20,382 26,288 30,888 31,842 -25.36%
  QoQ % -2.58% 6.71% -3.14% -22.47% -14.89% -3.00% -
  Horiz. % 64.45% 66.16% 62.00% 64.01% 82.56% 97.00% 100.00%
Tax Rate 20.83 % 22.57 % 21.03 % 19.06 % 17.56 % 21.04 % 21.52 % -2.15%
  QoQ % -7.71% 7.32% 10.34% 8.54% -16.54% -2.23% -
  Horiz. % 96.79% 104.88% 97.72% 88.57% 81.60% 97.77% 100.00%
Total Cost 123,868 145,377 148,637 152,502 157,644 138,070 140,557 -8.07%
  QoQ % -14.80% -2.19% -2.53% -3.26% 14.18% -1.77% -
  Horiz. % 88.13% 103.43% 105.75% 108.50% 112.16% 98.23% 100.00%
Net Worth 150,005 144,004 141,004 135,004 138,120 132,004 129,004 10.57%
  QoQ % 4.17% 2.13% 4.44% -2.26% 4.63% 2.33% -
  Horiz. % 116.28% 111.63% 109.30% 104.65% 107.07% 102.33% 100.00%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - 7,500 4,000 - - 12,600 8,000 -
  QoQ % 0.00% 87.50% 0.00% 0.00% 0.00% 57.50% -
  Horiz. % 0.00% 93.75% 50.00% 0.00% 0.00% 157.50% 100.00%
Div Payout % - % 35.60 % 20.26 % - % - % 40.79 % 25.12 % -
  QoQ % 0.00% 75.72% 0.00% 0.00% 0.00% 62.38% -
  Horiz. % 0.00% 141.72% 80.65% 0.00% 0.00% 162.38% 100.00%
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 150,005 144,004 141,004 135,004 138,120 132,004 129,004 10.57%
  QoQ % 4.17% 2.13% 4.44% -2.26% 4.63% 2.33% -
  Horiz. % 116.28% 111.63% 109.30% 104.65% 107.07% 102.33% 100.00%
NOSH 300,010 300,010 300,010 300,010 300,262 300,010 300,010 -
  QoQ % 0.00% 0.00% 0.00% -0.08% 0.08% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.08% 100.00% 100.00%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 14.21 % 12.66 % 11.73 % 11.79 % 14.29 % 18.28 % 18.47 % -16.02%
  QoQ % 12.24% 7.93% -0.51% -17.49% -21.83% -1.03% -
  Horiz. % 76.94% 68.54% 63.51% 63.83% 77.37% 98.97% 100.00%
ROE 13.68 % 14.63 % 14.00 % 15.10 % 19.03 % 23.40 % 24.68 % -32.50%
  QoQ % -6.49% 4.50% -7.28% -20.65% -18.68% -5.19% -
  Horiz. % 55.43% 59.28% 56.73% 61.18% 77.11% 94.81% 100.00%
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 48.13 55.48 56.12 57.63 61.26 56.32 57.46 -11.13%
  QoQ % -13.25% -1.14% -2.62% -5.93% 8.77% -1.98% -
  Horiz. % 83.76% 96.55% 97.67% 100.30% 106.61% 98.02% 100.00%
EPS 6.84 7.02 6.59 6.80 8.76 10.30 10.61 -25.35%
  QoQ % -2.56% 6.53% -3.09% -22.37% -14.95% -2.92% -
  Horiz. % 64.47% 66.16% 62.11% 64.09% 82.56% 97.08% 100.00%
DPS 0.00 2.50 1.33 0.00 0.00 4.20 2.67 -
  QoQ % 0.00% 87.97% 0.00% 0.00% 0.00% 57.30% -
  Horiz. % 0.00% 93.63% 49.81% 0.00% 0.00% 157.30% 100.00%
NAPS 0.5000 0.4800 0.4700 0.4500 0.4600 0.4400 0.4300 10.57%
  QoQ % 4.17% 2.13% 4.44% -2.17% 4.55% 2.33% -
  Horiz. % 116.28% 111.63% 109.30% 104.65% 106.98% 102.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,058
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 48.13 55.48 56.12 57.63 61.31 56.32 57.46 -11.13%
  QoQ % -13.25% -1.14% -2.62% -6.00% 8.86% -1.98% -
  Horiz. % 83.76% 96.55% 97.67% 100.30% 106.70% 98.02% 100.00%
EPS 6.84 7.02 6.59 6.80 8.76 10.30 10.61 -25.35%
  QoQ % -2.56% 6.53% -3.09% -22.37% -14.95% -2.92% -
  Horiz. % 64.47% 66.16% 62.11% 64.09% 82.56% 97.08% 100.00%
DPS 0.00 2.50 1.33 0.00 0.00 4.20 2.67 -
  QoQ % 0.00% 87.97% 0.00% 0.00% 0.00% 57.30% -
  Horiz. % 0.00% 93.63% 49.81% 0.00% 0.00% 157.30% 100.00%
NAPS 0.5000 0.4800 0.4700 0.4500 0.4604 0.4400 0.4300 10.57%
  QoQ % 4.17% 2.13% 4.44% -2.26% 4.64% 2.33% -
  Horiz. % 116.28% 111.63% 109.30% 104.65% 107.07% 102.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.7050 0.7050 0.6300 0.7550 0.9100 0.9350 0.9250 -
P/RPS 1.46 1.27 1.12 1.31 1.49 1.66 1.61 -6.31%
  QoQ % 14.96% 13.39% -14.50% -12.08% -10.24% 3.11% -
  Horiz. % 90.68% 78.88% 69.57% 81.37% 92.55% 103.11% 100.00%
P/EPS 10.31 10.04 9.57 11.11 10.39 9.08 8.72 11.80%
  QoQ % 2.69% 4.91% -13.86% 6.93% 14.43% 4.13% -
  Horiz. % 118.23% 115.14% 109.75% 127.41% 119.15% 104.13% 100.00%
EY 9.70 9.96 10.45 9.00 9.62 11.01 11.47 -10.56%
  QoQ % -2.61% -4.69% 16.11% -6.44% -12.62% -4.01% -
  Horiz. % 84.57% 86.84% 91.11% 78.47% 83.87% 95.99% 100.00%
DY 0.00 3.55 2.12 0.00 0.00 4.49 2.88 -
  QoQ % 0.00% 67.45% 0.00% 0.00% 0.00% 55.90% -
  Horiz. % 0.00% 123.26% 73.61% 0.00% 0.00% 155.90% 100.00%
P/NAPS 1.41 1.47 1.34 1.68 1.98 2.13 2.15 -24.50%
  QoQ % -4.08% 9.70% -20.24% -15.15% -7.04% -0.93% -
  Horiz. % 65.58% 68.37% 62.33% 78.14% 92.09% 99.07% 100.00%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 23/01/19 30/10/18 26/07/18 26/04/18 25/01/18 30/10/17 27/07/17 -
Price 0.6700 0.6750 0.6950 0.6900 0.8850 0.9500 0.9450 -
P/RPS 1.39 1.22 1.24 1.20 1.44 1.69 1.64 -10.43%
  QoQ % 13.93% -1.61% 3.33% -16.67% -14.79% 3.05% -
  Horiz. % 84.76% 74.39% 75.61% 73.17% 87.80% 103.05% 100.00%
P/EPS 9.79 9.61 10.56 10.16 10.11 9.23 8.90 6.55%
  QoQ % 1.87% -9.00% 3.94% 0.49% 9.53% 3.71% -
  Horiz. % 110.00% 107.98% 118.65% 114.16% 113.60% 103.71% 100.00%
EY 10.21 10.40 9.47 9.85 9.89 10.84 11.23 -6.15%
  QoQ % -1.83% 9.82% -3.86% -0.40% -8.76% -3.47% -
  Horiz. % 90.92% 92.61% 84.33% 87.71% 88.07% 96.53% 100.00%
DY 0.00 3.70 1.92 0.00 0.00 4.42 2.82 -
  QoQ % 0.00% 92.71% 0.00% 0.00% 0.00% 56.74% -
  Horiz. % 0.00% 131.21% 68.09% 0.00% 0.00% 156.74% 100.00%
P/NAPS 1.34 1.41 1.48 1.53 1.92 2.16 2.20 -28.12%
  QoQ % -4.96% -4.73% -3.27% -20.31% -11.11% -1.82% -
  Horiz. % 60.91% 64.09% 67.27% 69.55% 87.27% 98.18% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers