Highlights

[HOMERIZ] QoQ Cumulative 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 -     42.28%    YoY -     -31.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 76,481 36,098 166,445 126,285 86,442 45,983 168,958 -41.13%
  QoQ % 111.87% -78.31% 31.80% 46.09% 87.99% -72.78% -
  Horiz. % 45.27% 21.37% 98.51% 74.74% 51.16% 27.22% 100.00%
PBT 13,852 6,481 27,208 18,749 12,591 7,972 39,121 -50.05%
  QoQ % 113.73% -76.18% 45.12% 48.91% 57.94% -79.62% -
  Horiz. % 35.41% 16.57% 69.55% 47.93% 32.18% 20.38% 100.00%
Tax -3,200 -1,350 -6,140 -3,942 -2,400 -1,400 -8,233 -46.83%
  QoQ % -137.04% 78.01% -55.76% -64.25% -71.43% 83.00% -
  Horiz. % 38.87% 16.40% 74.58% 47.88% 29.15% 17.00% 100.00%
NP 10,652 5,131 21,068 14,807 10,191 6,572 30,888 -50.92%
  QoQ % 107.60% -75.65% 42.28% 45.29% 55.07% -78.72% -
  Horiz. % 34.49% 16.61% 68.21% 47.94% 32.99% 21.28% 100.00%
NP to SH 10,652 5,131 21,068 14,807 10,191 6,572 30,888 -50.92%
  QoQ % 107.60% -75.65% 42.28% 45.29% 55.07% -78.72% -
  Horiz. % 34.49% 16.61% 68.21% 47.94% 32.99% 21.28% 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 65,829 30,967 145,377 111,478 76,251 39,411 138,070 -39.05%
  QoQ % 112.58% -78.70% 30.41% 46.20% 93.48% -71.46% -
  Horiz. % 47.68% 22.43% 105.29% 80.74% 55.23% 28.54% 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 3,000 - - 12,600 -
  QoQ % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 59.52% 23.81% 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 7.10 % 3.42 % 14.63 % 10.50 % 7.55 % 4.76 % 23.40 % -54.94%
  QoQ % 107.60% -76.62% 39.33% 39.07% 58.61% -79.66% -
  Horiz. % 30.34% 14.62% 62.52% 44.87% 32.26% 20.34% 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 25.49 12.03 55.48 42.09 28.81 15.31 56.32 -41.14%
  QoQ % 111.89% -78.32% 31.81% 46.10% 88.18% -72.82% -
  Horiz. % 45.26% 21.36% 98.51% 74.73% 51.15% 27.18% 100.00%
EPS 3.55 1.71 7.02 4.94 3.40 2.19 10.30 -50.94%
  QoQ % 107.60% -75.64% 42.11% 45.29% 55.25% -78.74% -
  Horiz. % 34.47% 16.60% 68.16% 47.96% 33.01% 21.26% 100.00%
DPS 0.00 0.00 2.50 1.00 0.00 0.00 4.20 -
  QoQ % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 59.52% 23.81% 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 25.49 12.03 55.48 42.09 28.81 15.33 56.32 -41.14%
  QoQ % 111.89% -78.32% 31.81% 46.10% 87.93% -72.78% -
  Horiz. % 45.26% 21.36% 98.51% 74.73% 51.15% 27.22% 100.00%
EPS 3.55 1.71 7.02 4.94 3.40 2.19 10.30 -50.94%
  QoQ % 107.60% -75.64% 42.11% 45.29% 55.25% -78.74% -
  Horiz. % 34.47% 16.60% 68.16% 47.96% 33.01% 21.26% 100.00%
DPS 0.00 0.00 2.50 1.00 0.00 0.00 4.20 -
  QoQ % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 59.52% 23.81% 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 2.43 5.86 1.27 1.50 2.62 5.94 1.66 29.01%
  QoQ % -58.53% 361.42% -15.33% -42.75% -55.89% 257.83% -
  Horiz. % 146.39% 353.01% 76.51% 90.36% 157.83% 357.83% 100.00%
P/EPS 17.46 41.22 10.04 12.76 22.23 41.58 9.08 54.82%
  QoQ % -57.64% 310.56% -21.32% -42.60% -46.54% 357.93% -
  Horiz. % 192.29% 453.96% 110.57% 140.53% 244.82% 457.93% 100.00%
EY 5.73 2.43 9.96 7.83 4.50 2.41 11.01 -35.38%
  QoQ % 135.80% -75.60% 27.20% 74.00% 86.72% -78.11% -
  Horiz. % 52.04% 22.07% 90.46% 71.12% 40.87% 21.89% 100.00%
DY 0.00 0.00 3.55 1.59 0.00 0.00 4.49 -
  QoQ % 0.00% 0.00% 123.27% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 79.06% 35.41% 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 2.45 5.57 1.22 1.65 2.39 5.78 1.69 28.18%
  QoQ % -56.01% 356.56% -26.06% -30.96% -58.65% 242.01% -
  Horiz. % 144.97% 329.59% 72.19% 97.63% 141.42% 342.01% 100.00%
P/EPS 17.60 39.17 9.61 14.08 20.31 40.43 9.23 53.95%
  QoQ % -55.07% 307.60% -31.75% -30.67% -49.77% 338.03% -
  Horiz. % 190.68% 424.38% 104.12% 152.55% 220.04% 438.03% 100.00%
EY 5.68 2.55 10.40 7.10 4.92 2.47 10.84 -35.08%
  QoQ % 122.75% -75.48% 46.48% 44.31% 99.19% -77.21% -
  Horiz. % 52.40% 23.52% 95.94% 65.50% 45.39% 22.79% 100.00%
DY 0.00 0.00 3.70 1.44 0.00 0.00 4.42 -
  QoQ % 0.00% 0.00% 156.94% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.71% 32.58% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers