Highlights

[HOMERIZ] QoQ Quarter Result on 2009-11-30 [#1]

Stock [HOMERIZ]: HOMERITZ CORP BHD
Announcement Date 17-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2010
Quarter 30-Nov-2009  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 23,846 25,564 29,895 30,664 - - - -
  QoQ % -6.72% -14.49% -2.51% 0.00% 0.00% 0.00% -
  Horiz. % 77.77% 83.37% 97.49% 100.00% - - -
PBT 4,585 5,068 5,648 6,388 - - - -
  QoQ % -9.53% -10.27% -11.58% 0.00% 0.00% 0.00% -
  Horiz. % 71.78% 79.34% 88.42% 100.00% - - -
Tax -448 -236 -475 -475 - - - -
  QoQ % -89.83% 50.32% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.32% 49.68% 100.00% 100.00% - - -
NP 4,137 4,832 5,173 5,913 - - - -
  QoQ % -14.38% -6.59% -12.51% 0.00% 0.00% 0.00% -
  Horiz. % 69.96% 81.72% 87.49% 100.00% - - -
NP to SH 4,137 4,832 5,173 5,913 - - - -
  QoQ % -14.38% -6.59% -12.51% 0.00% 0.00% 0.00% -
  Horiz. % 69.96% 81.72% 87.49% 100.00% - - -
Tax Rate 9.77 % 4.66 % 8.41 % 7.44 % - % - % - % -
  QoQ % 109.66% -44.59% 13.04% 0.00% 0.00% 0.00% -
  Horiz. % 131.32% 62.63% 113.04% 100.00% - - -
Total Cost 19,709 20,732 24,722 24,751 - - - -
  QoQ % -4.93% -16.14% -0.12% 0.00% 0.00% 0.00% -
  Horiz. % 79.63% 83.76% 99.88% 100.00% - - -
Net Worth 57,957 53,910 50,185 15,472 - - - -
  QoQ % 7.51% 7.42% 224.37% 0.00% 0.00% 0.00% -
  Horiz. % 374.60% 348.44% 324.37% 100.00% - - -
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 4,196 - 3,474 807 - - - -
  QoQ % 0.00% 0.00% 330.41% 0.00% 0.00% 0.00% -
  Horiz. % 519.92% 0.00% 430.41% 100.00% - - -
Div Payout % 101.45 % - % 67.16 % 13.65 % - % - % - % -
  QoQ % 0.00% 0.00% 392.01% 0.00% 0.00% 0.00% -
  Horiz. % 743.22% 0.00% 492.01% 100.00% - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 57,957 53,910 50,185 15,472 - - - -
  QoQ % 7.51% 7.42% 224.37% 0.00% 0.00% 0.00% -
  Horiz. % 374.60% 348.44% 324.37% 100.00% - - -
NOSH 199,855 199,669 193,022 67,269 - - - -
  QoQ % 0.09% 3.44% 186.94% 0.00% 0.00% 0.00% -
  Horiz. % 297.10% 296.82% 286.94% 100.00% - - -
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 17.35 % 18.90 % 17.30 % 19.28 % - % - % - % -
  QoQ % -8.20% 9.25% -10.27% 0.00% 0.00% 0.00% -
  Horiz. % 89.99% 98.03% 89.73% 100.00% - - -
ROE 7.14 % 8.96 % 10.31 % 38.22 % - % - % - % -
  QoQ % -20.31% -13.09% -73.02% 0.00% 0.00% 0.00% -
  Horiz. % 18.68% 23.44% 26.98% 100.00% - - -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 11.93 12.80 15.49 45.58 - - - -
  QoQ % -6.80% -17.37% -66.02% 0.00% 0.00% 0.00% -
  Horiz. % 26.17% 28.08% 33.98% 100.00% - - -
EPS 2.07 2.42 2.68 8.79 - - - -
  QoQ % -14.46% -9.70% -69.51% 0.00% 0.00% 0.00% -
  Horiz. % 23.55% 27.53% 30.49% 100.00% - - -
DPS 2.10 0.00 1.80 1.20 - - - -
  QoQ % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 175.00% 0.00% 150.00% 100.00% - - -
NAPS 0.2900 0.2700 0.2600 0.2300 - - - -
  QoQ % 7.41% 3.85% 13.04% 0.00% 0.00% 0.00% -
  Horiz. % 126.09% 117.39% 113.04% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 300,010
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 7.95 8.52 9.96 10.22 - - - -
  QoQ % -6.69% -14.46% -2.54% 0.00% 0.00% 0.00% -
  Horiz. % 77.79% 83.37% 97.46% 100.00% - - -
EPS 1.38 1.61 1.72 1.97 - - - -
  QoQ % -14.29% -6.40% -12.69% 0.00% 0.00% 0.00% -
  Horiz. % 70.05% 81.73% 87.31% 100.00% - - -
DPS 1.40 0.00 1.16 0.27 - - - -
  QoQ % 0.00% 0.00% 329.63% 0.00% 0.00% 0.00% -
  Horiz. % 518.52% 0.00% 429.63% 100.00% - - -
NAPS 0.1932 0.1797 0.1673 0.0516 - - - -
  QoQ % 7.51% 7.41% 224.22% 0.00% 0.00% 0.00% -
  Horiz. % 374.42% 348.26% 324.22% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 - - - - -
Price 0.4600 0.5100 0.5700 0.0000 0.0000 0.0000 0.0000 -
P/RPS 3.86 3.98 3.68 0.00 0.00 0.00 0.00 -
  QoQ % -3.02% 8.15% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.89% 108.15% 100.00% - - - -
P/EPS 22.22 21.07 21.27 0.00 0.00 0.00 0.00 -
  QoQ % 5.46% -0.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.47% 99.06% 100.00% - - - -
EY 4.50 4.75 4.70 0.00 0.00 0.00 0.00 -
  QoQ % -5.26% 1.06% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.74% 101.06% 100.00% - - - -
DY 4.57 0.00 3.16 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 144.62% 0.00% 100.00% - - - -
P/NAPS 1.59 1.89 2.19 0.00 0.00 0.00 0.00 -
  QoQ % -15.87% -13.70% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.60% 86.30% 100.00% - - - -
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 27/10/10 26/07/10 29/04/10 17/02/10 - - - -
Price 0.6100 0.4900 0.5500 0.6500 0.0000 0.0000 0.0000 -
P/RPS 5.11 3.83 3.55 1.43 0.00 0.00 0.00 -
  QoQ % 33.42% 7.89% 148.25% 0.00% 0.00% 0.00% -
  Horiz. % 357.34% 267.83% 248.25% 100.00% - - -
P/EPS 29.47 20.25 20.52 7.39 0.00 0.00 0.00 -
  QoQ % 45.53% -1.32% 177.67% 0.00% 0.00% 0.00% -
  Horiz. % 398.78% 274.02% 277.67% 100.00% - - -
EY 3.39 4.94 4.87 13.52 0.00 0.00 0.00 -
  QoQ % -31.38% 1.44% -63.98% 0.00% 0.00% 0.00% -
  Horiz. % 25.07% 36.54% 36.02% 100.00% - - -
DY 3.44 0.00 3.27 1.85 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 76.76% 0.00% 0.00% 0.00% -
  Horiz. % 185.95% 0.00% 176.76% 100.00% - - -
P/NAPS 2.10 1.81 2.12 2.83 0.00 0.00 0.00 -
  QoQ % 16.02% -14.62% -25.09% 0.00% 0.00% 0.00% -
  Horiz. % 74.20% 63.96% 74.91% 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.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers