Highlights

[HOMERIZ] QoQ Quarter Result on 2018-02-28 [#2]

Stock [HOMERIZ]: HOMERITZ CORP BHD
Announcement Date 26-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 28-Feb-2018  [#2]
Profit Trend QoQ -     -44.93%    YoY -     -52.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 36,098 40,160 39,843 40,459 45,983 39,658 44,617 -13.16%
  QoQ % -10.11% 0.80% -1.52% -12.01% 15.95% -11.11% -
  Horiz. % 80.91% 90.01% 89.30% 90.68% 103.06% 88.89% 100.00%
PBT 6,481 8,459 6,158 4,619 7,972 8,689 9,617 -23.12%
  QoQ % -23.38% 37.37% 33.32% -42.06% -8.25% -9.65% -
  Horiz. % 67.39% 87.96% 64.03% 48.03% 82.89% 90.35% 100.00%
Tax -1,350 -2,198 -1,542 -1,000 -1,400 -1,683 -1,800 -17.44%
  QoQ % 38.58% -42.54% -54.20% 28.57% 16.82% 6.50% -
  Horiz. % 75.00% 122.11% 85.67% 55.56% 77.78% 93.50% 100.00%
NP 5,131 6,261 4,616 3,619 6,572 7,006 7,817 -24.45%
  QoQ % -18.05% 35.64% 27.55% -44.93% -6.19% -10.37% -
  Horiz. % 65.64% 80.09% 59.05% 46.30% 84.07% 89.63% 100.00%
NP to SH 5,131 6,261 4,616 3,619 6,572 7,006 7,817 -24.45%
  QoQ % -18.05% 35.64% 27.55% -44.93% -6.19% -10.37% -
  Horiz. % 65.64% 80.09% 59.05% 46.30% 84.07% 89.63% 100.00%
Tax Rate 20.83 % 25.98 % 25.04 % 21.65 % 17.56 % 19.37 % 18.72 % 7.37%
  QoQ % -19.82% 3.75% 15.66% 23.29% -9.34% 3.47% -
  Horiz. % 111.27% 138.78% 133.76% 115.65% 93.80% 103.47% 100.00%
Total Cost 30,967 33,899 35,227 36,840 39,411 32,652 36,800 -10.86%
  QoQ % -8.65% -3.77% -4.38% -6.52% 20.70% -11.27% -
  Horiz. % 84.15% 92.12% 95.73% 100.11% 107.10% 88.73% 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 - 4,500 3,000 - - 6,600 3,000 -
  QoQ % 0.00% 50.00% 0.00% 0.00% 0.00% 120.00% -
  Horiz. % 0.00% 150.00% 100.00% 0.00% 0.00% 220.00% 100.00%
Div Payout % - % 71.88 % 64.99 % - % - % 94.21 % 38.38 % -
  QoQ % 0.00% 10.60% 0.00% 0.00% 0.00% 145.47% -
  Horiz. % 0.00% 187.29% 169.33% 0.00% 0.00% 245.47% 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 % 15.59 % 11.59 % 8.94 % 14.29 % 17.67 % 17.52 % -13.02%
  QoQ % -8.85% 34.51% 29.64% -37.44% -19.13% 0.86% -
  Horiz. % 81.11% 88.98% 66.15% 51.03% 81.56% 100.86% 100.00%
ROE 3.42 % 4.35 % 3.27 % 2.68 % 4.76 % 5.31 % 6.06 % -31.68%
  QoQ % -21.38% 33.03% 22.01% -43.70% -10.36% -12.38% -
  Horiz. % 56.44% 71.78% 53.96% 44.22% 78.55% 87.62% 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 12.03 13.39 13.28 13.49 15.31 13.22 14.87 -13.17%
  QoQ % -10.16% 0.83% -1.56% -11.89% 15.81% -11.10% -
  Horiz. % 80.90% 90.05% 89.31% 90.72% 102.96% 88.90% 100.00%
EPS 1.71 2.09 1.54 1.21 2.19 2.34 2.61 -24.55%
  QoQ % -18.18% 35.71% 27.27% -44.75% -6.41% -10.34% -
  Horiz. % 65.52% 80.08% 59.00% 46.36% 83.91% 89.66% 100.00%
DPS 0.00 1.50 1.00 0.00 0.00 2.20 1.00 -
  QoQ % 0.00% 50.00% 0.00% 0.00% 0.00% 120.00% -
  Horiz. % 0.00% 150.00% 100.00% 0.00% 0.00% 220.00% 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 - 300,018
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 12.03 13.39 13.28 13.49 15.33 13.22 14.87 -13.17%
  QoQ % -10.16% 0.83% -1.56% -12.00% 15.96% -11.10% -
  Horiz. % 80.90% 90.05% 89.31% 90.72% 103.09% 88.90% 100.00%
EPS 1.71 2.09 1.54 1.21 2.19 2.34 2.61 -24.55%
  QoQ % -18.18% 35.71% 27.27% -44.75% -6.41% -10.34% -
  Horiz. % 65.52% 80.08% 59.00% 46.36% 83.91% 89.66% 100.00%
DPS 0.00 1.50 1.00 0.00 0.00 2.20 1.00 -
  QoQ % 0.00% 50.00% 0.00% 0.00% 0.00% 120.00% -
  Horiz. % 0.00% 150.00% 100.00% 0.00% 0.00% 220.00% 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 5.86 5.27 4.74 5.60 5.94 7.07 6.22 -3.89%
  QoQ % 11.20% 11.18% -15.36% -5.72% -15.98% 13.67% -
  Horiz. % 94.21% 84.73% 76.21% 90.03% 95.50% 113.67% 100.00%
P/EPS 41.22 33.78 40.95 62.59 41.58 40.04 35.50 10.46%
  QoQ % 22.02% -17.51% -34.57% 50.53% 3.85% 12.79% -
  Horiz. % 116.11% 95.15% 115.35% 176.31% 117.13% 112.79% 100.00%
EY 2.43 2.96 2.44 1.60 2.41 2.50 2.82 -9.44%
  QoQ % -17.91% 21.31% 52.50% -33.61% -3.60% -11.35% -
  Horiz. % 86.17% 104.96% 86.52% 56.74% 85.46% 88.65% 100.00%
DY 0.00 2.13 1.59 0.00 0.00 2.35 1.08 -
  QoQ % 0.00% 33.96% 0.00% 0.00% 0.00% 117.59% -
  Horiz. % 0.00% 197.22% 147.22% 0.00% 0.00% 217.59% 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 5.57 5.04 5.23 5.12 5.78 7.19 6.35 -8.36%
  QoQ % 10.52% -3.63% 2.15% -11.42% -19.61% 13.23% -
  Horiz. % 87.72% 79.37% 82.36% 80.63% 91.02% 113.23% 100.00%
P/EPS 39.17 32.34 45.17 57.20 40.43 40.68 36.27 5.26%
  QoQ % 21.12% -28.40% -21.03% 41.48% -0.61% 12.16% -
  Horiz. % 108.00% 89.16% 124.54% 157.71% 111.47% 112.16% 100.00%
EY 2.55 3.09 2.21 1.75 2.47 2.46 2.76 -5.13%
  QoQ % -17.48% 39.82% 26.29% -29.15% 0.41% -10.87% -
  Horiz. % 92.39% 111.96% 80.07% 63.41% 89.49% 89.13% 100.00%
DY 0.00 2.22 1.44 0.00 0.00 2.32 1.06 -
  QoQ % 0.00% 54.17% 0.00% 0.00% 0.00% 118.87% -
  Horiz. % 0.00% 209.43% 135.85% 0.00% 0.00% 218.87% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers