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
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 152,064 152,962 144,392 166,445 168,380 172,884 183,932 -11.92%
  QoQ % -0.59% 5.94% -13.25% -1.15% -2.61% -6.01% -
  Horiz. % 82.67% 83.16% 78.50% 90.49% 91.54% 93.99% 100.00%
PBT 29,530 27,704 25,924 27,208 24,998 25,182 31,888 -5.00%
  QoQ % 6.59% 6.87% -4.72% 8.84% -0.73% -21.03% -
  Horiz. % 92.61% 86.88% 81.30% 85.32% 78.40% 78.97% 100.00%
Tax -5,984 -6,400 -5,400 -6,140 -5,256 -4,800 -5,600 4.52%
  QoQ % 6.50% -18.52% 12.05% -16.82% -9.50% 14.29% -
  Horiz. % 106.86% 114.29% 96.43% 109.64% 93.86% 85.71% 100.00%
NP 23,546 21,304 20,524 21,068 19,742 20,382 26,288 -7.09%
  QoQ % 10.53% 3.80% -2.58% 6.71% -3.14% -22.47% -
  Horiz. % 89.57% 81.04% 78.07% 80.14% 75.10% 77.53% 100.00%
NP to SH 23,546 21,304 20,524 21,068 19,742 20,382 26,288 -7.09%
  QoQ % 10.53% 3.80% -2.58% 6.71% -3.14% -22.47% -
  Horiz. % 89.57% 81.04% 78.07% 80.14% 75.10% 77.53% 100.00%
Tax Rate 20.26 % 23.10 % 20.83 % 22.57 % 21.03 % 19.06 % 17.56 % 10.01%
  QoQ % -12.29% 10.90% -7.71% 7.32% 10.34% 8.54% -
  Horiz. % 115.38% 131.55% 118.62% 128.53% 119.76% 108.54% 100.00%
Total Cost 128,517 131,658 123,868 145,377 148,637 152,502 157,644 -12.74%
  QoQ % -2.39% 6.29% -14.80% -2.19% -2.53% -3.26% -
  Horiz. % 81.52% 83.52% 78.57% 92.22% 94.29% 96.74% 100.00%
Net Worth 156,005 150,005 150,005 144,004 141,004 135,004 138,120 8.46%
  QoQ % 4.00% 0.00% 4.17% 2.13% 4.44% -2.26% -
  Horiz. % 112.95% 108.60% 108.60% 104.26% 102.09% 97.74% 100.00%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div 8,000 - - 7,500 4,000 - - -
  QoQ % 0.00% 0.00% 0.00% 87.50% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 187.50% 100.00% - -
Div Payout % 33.98 % - % - % 35.60 % 20.26 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 75.72% 0.00% 0.00% -
  Horiz. % 167.72% 0.00% 0.00% 175.72% 100.00% - -
Equity
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 156,005 150,005 150,005 144,004 141,004 135,004 138,120 8.46%
  QoQ % 4.00% 0.00% 4.17% 2.13% 4.44% -2.26% -
  Horiz. % 112.95% 108.60% 108.60% 104.26% 102.09% 97.74% 100.00%
NOSH 300,010 300,010 300,010 300,010 300,010 300,010 300,262 -0.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.08% -
  Horiz. % 99.92% 99.92% 99.92% 99.92% 99.92% 99.92% 100.00%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 15.48 % 13.93 % 14.21 % 12.66 % 11.73 % 11.79 % 14.29 % 5.48%
  QoQ % 11.13% -1.97% 12.24% 7.93% -0.51% -17.49% -
  Horiz. % 108.33% 97.48% 99.44% 88.59% 82.09% 82.51% 100.00%
ROE 15.09 % 14.20 % 13.68 % 14.63 % 14.00 % 15.10 % 19.03 % -14.34%
  QoQ % 6.27% 3.80% -6.49% 4.50% -7.28% -20.65% -
  Horiz. % 79.30% 74.62% 71.89% 76.88% 73.57% 79.35% 100.00%
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 50.69 50.99 48.13 55.48 56.12 57.63 61.26 -11.87%
  QoQ % -0.59% 5.94% -13.25% -1.14% -2.62% -5.93% -
  Horiz. % 82.75% 83.24% 78.57% 90.56% 91.61% 94.07% 100.00%
EPS 7.85 7.10 6.84 7.02 6.59 6.80 8.76 -7.06%
  QoQ % 10.56% 3.80% -2.56% 6.53% -3.09% -22.37% -
  Horiz. % 89.61% 81.05% 78.08% 80.14% 75.23% 77.63% 100.00%
DPS 2.67 0.00 0.00 2.50 1.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 87.97% 0.00% 0.00% -
  Horiz. % 200.75% 0.00% 0.00% 187.97% 100.00% - -
NAPS 0.5200 0.5000 0.5000 0.4800 0.4700 0.4500 0.4600 8.52%
  QoQ % 4.00% 0.00% 4.17% 2.13% 4.44% -2.17% -
  Horiz. % 113.04% 108.70% 108.70% 104.35% 102.17% 97.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,023
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 50.68 50.98 48.13 55.48 56.12 57.62 61.31 -11.93%
  QoQ % -0.59% 5.92% -13.25% -1.14% -2.60% -6.02% -
  Horiz. % 82.66% 83.15% 78.50% 90.49% 91.53% 93.98% 100.00%
EPS 7.85 7.10 6.84 7.02 6.58 6.79 8.76 -7.06%
  QoQ % 10.56% 3.80% -2.56% 6.69% -3.09% -22.49% -
  Horiz. % 89.61% 81.05% 78.08% 80.14% 75.11% 77.51% 100.00%
DPS 2.67 0.00 0.00 2.50 1.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 87.97% 0.00% 0.00% -
  Horiz. % 200.75% 0.00% 0.00% 187.97% 100.00% - -
NAPS 0.5200 0.5000 0.5000 0.4800 0.4700 0.4500 0.4604 8.46%
  QoQ % 4.00% 0.00% 4.17% 2.13% 4.44% -2.26% -
  Horiz. % 112.95% 108.60% 108.60% 104.26% 102.09% 97.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.6300 0.6200 0.7050 0.7050 0.6300 0.7550 0.9100 -
P/RPS 1.24 1.22 1.46 1.27 1.12 1.31 1.49 -11.53%
  QoQ % 1.64% -16.44% 14.96% 13.39% -14.50% -12.08% -
  Horiz. % 83.22% 81.88% 97.99% 85.23% 75.17% 87.92% 100.00%
P/EPS 8.03 8.73 10.31 10.04 9.57 11.11 10.39 -15.80%
  QoQ % -8.02% -15.32% 2.69% 4.91% -13.86% 6.93% -
  Horiz. % 77.29% 84.02% 99.23% 96.63% 92.11% 106.93% 100.00%
EY 12.46 11.45 9.70 9.96 10.45 9.00 9.62 18.84%
  QoQ % 8.82% 18.04% -2.61% -4.69% 16.11% -6.44% -
  Horiz. % 129.52% 119.02% 100.83% 103.53% 108.63% 93.56% 100.00%
DY 4.23 0.00 0.00 3.55 2.12 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 67.45% 0.00% 0.00% -
  Horiz. % 199.53% 0.00% 0.00% 167.45% 100.00% - -
P/NAPS 1.21 1.24 1.41 1.47 1.34 1.68 1.98 -28.01%
  QoQ % -2.42% -12.06% -4.08% 9.70% -20.24% -15.15% -
  Horiz. % 61.11% 62.63% 71.21% 74.24% 67.68% 84.85% 100.00%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 08/07/19 29/04/19 23/01/19 30/10/18 26/07/18 26/04/18 25/01/18 -
Price 0.6250 0.6250 0.6700 0.6750 0.6950 0.6900 0.8850 -
P/RPS 1.23 1.23 1.39 1.22 1.24 1.20 1.44 -9.98%
  QoQ % 0.00% -11.51% 13.93% -1.61% 3.33% -16.67% -
  Horiz. % 85.42% 85.42% 96.53% 84.72% 86.11% 83.33% 100.00%
P/EPS 7.96 8.80 9.79 9.61 10.56 10.16 10.11 -14.75%
  QoQ % -9.55% -10.11% 1.87% -9.00% 3.94% 0.49% -
  Horiz. % 78.73% 87.04% 96.83% 95.05% 104.45% 100.49% 100.00%
EY 12.56 11.36 10.21 10.40 9.47 9.85 9.89 17.29%
  QoQ % 10.56% 11.26% -1.83% 9.82% -3.86% -0.40% -
  Horiz. % 127.00% 114.86% 103.24% 105.16% 95.75% 99.60% 100.00%
DY 4.27 0.00 0.00 3.70 1.92 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 92.71% 0.00% 0.00% -
  Horiz. % 222.40% 0.00% 0.00% 192.71% 100.00% - -
P/NAPS 1.20 1.25 1.34 1.41 1.48 1.53 1.92 -26.92%
  QoQ % -4.00% -6.72% -4.96% -4.73% -3.27% -20.31% -
  Horiz. % 62.50% 65.10% 69.79% 73.44% 77.08% 79.69% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

265  426  515  981 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ACO 0.365+0.10 
 SAPNRG 0.11+0.005 
 SANICHI 0.105-0.01 
 HIBISCS 0.70+0.04 
 CAREPLS 1.71+0.17 
 K1 0.52-0.02 
 AT 0.1050.00 
 KNM 0.255+0.005 
 AGES 0.19+0.015 
 HLT 0.945+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers