Highlights

[HOMERIZ] QoQ Annualized Quarter Result on 2018-08-31 [#4]

Stock [HOMERIZ]: HOMERITZ CORP BHD
Announcement Date 30-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 31-Aug-2018  [#4]
Profit Trend QoQ -     6.71%    YoY -     -31.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 152,962 144,392 166,445 168,380 172,884 183,932 168,958 -6.43%
  QoQ % 5.94% -13.25% -1.15% -2.61% -6.01% 8.86% -
  Horiz. % 90.53% 85.46% 98.51% 99.66% 102.32% 108.86% 100.00%
PBT 27,704 25,924 27,208 24,998 25,182 31,888 39,121 -20.60%
  QoQ % 6.87% -4.72% 8.84% -0.73% -21.03% -18.49% -
  Horiz. % 70.82% 66.27% 69.55% 63.90% 64.37% 81.51% 100.00%
Tax -6,400 -5,400 -6,140 -5,256 -4,800 -5,600 -8,233 -15.50%
  QoQ % -18.52% 12.05% -16.82% -9.50% 14.29% 31.98% -
  Horiz. % 77.74% 65.59% 74.58% 63.84% 58.30% 68.02% 100.00%
NP 21,304 20,524 21,068 19,742 20,382 26,288 30,888 -21.99%
  QoQ % 3.80% -2.58% 6.71% -3.14% -22.47% -14.89% -
  Horiz. % 68.97% 66.45% 68.21% 63.92% 65.99% 85.11% 100.00%
NP to SH 21,304 20,524 21,068 19,742 20,382 26,288 30,888 -21.99%
  QoQ % 3.80% -2.58% 6.71% -3.14% -22.47% -14.89% -
  Horiz. % 68.97% 66.45% 68.21% 63.92% 65.99% 85.11% 100.00%
Tax Rate 23.10 % 20.83 % 22.57 % 21.03 % 19.06 % 17.56 % 21.04 % 6.44%
  QoQ % 10.90% -7.71% 7.32% 10.34% 8.54% -16.54% -
  Horiz. % 109.79% 99.00% 107.27% 99.95% 90.59% 83.46% 100.00%
Total Cost 131,658 123,868 145,377 148,637 152,502 157,644 138,070 -3.13%
  QoQ % 6.29% -14.80% -2.19% -2.53% -3.26% 14.18% -
  Horiz. % 95.36% 89.71% 105.29% 107.65% 110.45% 114.18% 100.00%
Net Worth 150,005 150,005 144,004 141,004 135,004 138,120 132,004 8.92%
  QoQ % 0.00% 4.17% 2.13% 4.44% -2.26% 4.63% -
  Horiz. % 113.64% 113.64% 109.09% 106.82% 102.27% 104.63% 100.00%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div - - 7,500 4,000 - - 12,600 -
  QoQ % 0.00% 0.00% 87.50% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 59.52% 31.75% 0.00% 0.00% 100.00%
Div Payout % - % - % 35.60 % 20.26 % - % - % 40.79 % -
  QoQ % 0.00% 0.00% 75.72% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 87.28% 49.67% 0.00% 0.00% 100.00%
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 150,005 150,005 144,004 141,004 135,004 138,120 132,004 8.92%
  QoQ % 0.00% 4.17% 2.13% 4.44% -2.26% 4.63% -
  Horiz. % 113.64% 113.64% 109.09% 106.82% 102.27% 104.63% 100.00%
NOSH 300,010 300,010 300,010 300,010 300,010 300,262 300,010 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.08% 0.08% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.08% 100.00%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 13.93 % 14.21 % 12.66 % 11.73 % 11.79 % 14.29 % 18.28 % -16.61%
  QoQ % -1.97% 12.24% 7.93% -0.51% -17.49% -21.83% -
  Horiz. % 76.20% 77.74% 69.26% 64.17% 64.50% 78.17% 100.00%
ROE 14.20 % 13.68 % 14.63 % 14.00 % 15.10 % 19.03 % 23.40 % -28.39%
  QoQ % 3.80% -6.49% 4.50% -7.28% -20.65% -18.68% -
  Horiz. % 60.68% 58.46% 62.52% 59.83% 64.53% 81.32% 100.00%
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 50.99 48.13 55.48 56.12 57.63 61.26 56.32 -6.43%
  QoQ % 5.94% -13.25% -1.14% -2.62% -5.93% 8.77% -
  Horiz. % 90.54% 85.46% 98.51% 99.64% 102.33% 108.77% 100.00%
EPS 7.10 6.84 7.02 6.59 6.80 8.76 10.30 -22.02%
  QoQ % 3.80% -2.56% 6.53% -3.09% -22.37% -14.95% -
  Horiz. % 68.93% 66.41% 68.16% 63.98% 66.02% 85.05% 100.00%
DPS 0.00 0.00 2.50 1.33 0.00 0.00 4.20 -
  QoQ % 0.00% 0.00% 87.97% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 59.52% 31.67% 0.00% 0.00% 100.00%
NAPS 0.5000 0.5000 0.4800 0.4700 0.4500 0.4600 0.4400 8.92%
  QoQ % 0.00% 4.17% 2.13% 4.44% -2.17% 4.55% -
  Horiz. % 113.64% 113.64% 109.09% 106.82% 102.27% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,010
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 50.99 48.13 55.48 56.12 57.63 61.31 56.32 -6.43%
  QoQ % 5.94% -13.25% -1.14% -2.62% -6.00% 8.86% -
  Horiz. % 90.54% 85.46% 98.51% 99.64% 102.33% 108.86% 100.00%
EPS 7.10 6.84 7.02 6.59 6.80 8.76 10.30 -22.02%
  QoQ % 3.80% -2.56% 6.53% -3.09% -22.37% -14.95% -
  Horiz. % 68.93% 66.41% 68.16% 63.98% 66.02% 85.05% 100.00%
DPS 0.00 0.00 2.50 1.33 0.00 0.00 4.20 -
  QoQ % 0.00% 0.00% 87.97% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 59.52% 31.67% 0.00% 0.00% 100.00%
NAPS 0.5000 0.5000 0.4800 0.4700 0.4500 0.4604 0.4400 8.92%
  QoQ % 0.00% 4.17% 2.13% 4.44% -2.26% 4.64% -
  Horiz. % 113.64% 113.64% 109.09% 106.82% 102.27% 104.64% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.6200 0.7050 0.7050 0.6300 0.7550 0.9100 0.9350 -
P/RPS 1.22 1.46 1.27 1.12 1.31 1.49 1.66 -18.61%
  QoQ % -16.44% 14.96% 13.39% -14.50% -12.08% -10.24% -
  Horiz. % 73.49% 87.95% 76.51% 67.47% 78.92% 89.76% 100.00%
P/EPS 8.73 10.31 10.04 9.57 11.11 10.39 9.08 -2.59%
  QoQ % -15.32% 2.69% 4.91% -13.86% 6.93% 14.43% -
  Horiz. % 96.15% 113.55% 110.57% 105.40% 122.36% 114.43% 100.00%
EY 11.45 9.70 9.96 10.45 9.00 9.62 11.01 2.65%
  QoQ % 18.04% -2.61% -4.69% 16.11% -6.44% -12.62% -
  Horiz. % 104.00% 88.10% 90.46% 94.91% 81.74% 87.38% 100.00%
DY 0.00 0.00 3.55 2.12 0.00 0.00 4.49 -
  QoQ % 0.00% 0.00% 67.45% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 79.06% 47.22% 0.00% 0.00% 100.00%
P/NAPS 1.24 1.41 1.47 1.34 1.68 1.98 2.13 -30.35%
  QoQ % -12.06% -4.08% 9.70% -20.24% -15.15% -7.04% -
  Horiz. % 58.22% 66.20% 69.01% 62.91% 78.87% 92.96% 100.00%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 29/04/19 23/01/19 30/10/18 26/07/18 26/04/18 25/01/18 30/10/17 -
Price 0.6250 0.6700 0.6750 0.6950 0.6900 0.8850 0.9500 -
P/RPS 1.23 1.39 1.22 1.24 1.20 1.44 1.69 -19.14%
  QoQ % -11.51% 13.93% -1.61% 3.33% -16.67% -14.79% -
  Horiz. % 72.78% 82.25% 72.19% 73.37% 71.01% 85.21% 100.00%
P/EPS 8.80 9.79 9.61 10.56 10.16 10.11 9.23 -3.14%
  QoQ % -10.11% 1.87% -9.00% 3.94% 0.49% 9.53% -
  Horiz. % 95.34% 106.07% 104.12% 114.41% 110.08% 109.53% 100.00%
EY 11.36 10.21 10.40 9.47 9.85 9.89 10.84 3.18%
  QoQ % 11.26% -1.83% 9.82% -3.86% -0.40% -8.76% -
  Horiz. % 104.80% 94.19% 95.94% 87.36% 90.87% 91.24% 100.00%
DY 0.00 0.00 3.70 1.92 0.00 0.00 4.42 -
  QoQ % 0.00% 0.00% 92.71% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.71% 43.44% 0.00% 0.00% 100.00%
P/NAPS 1.25 1.34 1.41 1.48 1.53 1.92 2.16 -30.63%
  QoQ % -6.72% -4.96% -4.73% -3.27% -20.31% -11.11% -
  Horiz. % 57.87% 62.04% 65.28% 68.52% 70.83% 88.89% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers