Highlights

[HOMERIZ] QoQ Quarter Result on 2017-08-31 [#4]

Stock [HOMERIZ]: HOMERITZ CORP BHD
Announcement Date 30-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2017
Quarter 31-Aug-2017  [#4]
Profit Trend QoQ -     -10.37%    YoY -     52.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 39,843 40,459 45,983 39,658 44,617 42,753 41,930 -3.35%
  QoQ % -1.52% -12.01% 15.95% -11.11% 4.36% 1.96% -
  Horiz. % 95.02% 96.49% 109.67% 94.58% 106.41% 101.96% 100.00%
PBT 6,158 4,619 7,972 8,689 9,617 9,829 10,986 -32.04%
  QoQ % 33.32% -42.06% -8.25% -9.65% -2.16% -10.53% -
  Horiz. % 56.05% 42.04% 72.57% 79.09% 87.54% 89.47% 100.00%
Tax -1,542 -1,000 -1,400 -1,683 -1,800 -2,250 -2,500 -27.56%
  QoQ % -54.20% 28.57% 16.82% 6.50% 20.00% 10.00% -
  Horiz. % 61.68% 40.00% 56.00% 67.32% 72.00% 90.00% 100.00%
NP 4,616 3,619 6,572 7,006 7,817 7,579 8,486 -33.39%
  QoQ % 27.55% -44.93% -6.19% -10.37% 3.14% -10.69% -
  Horiz. % 54.40% 42.65% 77.45% 82.56% 92.12% 89.31% 100.00%
NP to SH 4,616 3,619 6,572 7,006 7,817 7,579 8,486 -33.39%
  QoQ % 27.55% -44.93% -6.19% -10.37% 3.14% -10.69% -
  Horiz. % 54.40% 42.65% 77.45% 82.56% 92.12% 89.31% 100.00%
Tax Rate 25.04 % 21.65 % 17.56 % 19.37 % 18.72 % 22.89 % 22.76 % 6.58%
  QoQ % 15.66% 23.29% -9.34% 3.47% -18.22% 0.57% -
  Horiz. % 110.02% 95.12% 77.15% 85.11% 82.25% 100.57% 100.00%
Total Cost 35,227 36,840 39,411 32,652 36,800 35,174 33,444 3.53%
  QoQ % -4.38% -6.52% 20.70% -11.27% 4.62% 5.17% -
  Horiz. % 105.33% 110.15% 117.84% 97.63% 110.03% 105.17% 100.00%
Net Worth 141,004 135,004 138,120 132,004 129,004 123,004 126,004 7.79%
  QoQ % 4.44% -2.26% 4.63% 2.33% 4.88% -2.38% -
  Horiz. % 111.90% 107.14% 109.62% 104.76% 102.38% 97.62% 100.00%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div 3,000 - - 6,600 3,000 30 - -
  QoQ % 0.00% 0.00% 0.00% 120.00% 9,900.33% 0.00% -
  Horiz. % 10,000.33% 0.00% 0.00% 22,000.73% 10,000.33% 100.00% -
Div Payout % 64.99 % - % - % 94.21 % 38.38 % 0.40 % - % -
  QoQ % 0.00% 0.00% 0.00% 145.47% 9,495.00% 0.00% -
  Horiz. % 16,247.50% 0.00% 0.00% 23,552.50% 9,595.00% 100.00% -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 141,004 135,004 138,120 132,004 129,004 123,004 126,004 7.79%
  QoQ % 4.44% -2.26% 4.63% 2.33% 4.88% -2.38% -
  Horiz. % 111.90% 107.14% 109.62% 104.76% 102.38% 97.62% 100.00%
NOSH 300,010 300,010 300,262 300,010 300,010 300,010 300,010 -
  QoQ % 0.00% -0.08% 0.08% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.08% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 11.59 % 8.94 % 14.29 % 17.67 % 17.52 % 17.73 % 20.24 % -31.07%
  QoQ % 29.64% -37.44% -19.13% 0.86% -1.18% -12.40% -
  Horiz. % 57.26% 44.17% 70.60% 87.30% 86.56% 87.60% 100.00%
ROE 3.27 % 2.68 % 4.76 % 5.31 % 6.06 % 6.16 % 6.73 % -38.22%
  QoQ % 22.01% -43.70% -10.36% -12.38% -1.62% -8.47% -
  Horiz. % 48.59% 39.82% 70.73% 78.90% 90.04% 91.53% 100.00%
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 13.28 13.49 15.31 13.22 14.87 14.25 13.98 -3.37%
  QoQ % -1.56% -11.89% 15.81% -11.10% 4.35% 1.93% -
  Horiz. % 94.99% 96.49% 109.51% 94.56% 106.37% 101.93% 100.00%
EPS 1.54 1.21 2.19 2.34 2.61 2.53 2.83 -33.37%
  QoQ % 27.27% -44.75% -6.41% -10.34% 3.16% -10.60% -
  Horiz. % 54.42% 42.76% 77.39% 82.69% 92.23% 89.40% 100.00%
DPS 1.00 0.00 0.00 2.20 1.00 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 120.00% 9,900.00% 0.00% -
  Horiz. % 10,000.00% 0.00% 0.00% 22,000.00% 10,000.00% 100.00% -
NAPS 0.4700 0.4500 0.4600 0.4400 0.4300 0.4100 0.4200 7.79%
  QoQ % 4.44% -2.17% 4.55% 2.33% 4.88% -2.38% -
  Horiz. % 111.90% 107.14% 109.52% 104.76% 102.38% 97.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,010
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 13.28 13.49 15.33 13.22 14.87 14.25 13.98 -3.37%
  QoQ % -1.56% -12.00% 15.96% -11.10% 4.35% 1.93% -
  Horiz. % 94.99% 96.49% 109.66% 94.56% 106.37% 101.93% 100.00%
EPS 1.54 1.21 2.19 2.34 2.61 2.53 2.83 -33.37%
  QoQ % 27.27% -44.75% -6.41% -10.34% 3.16% -10.60% -
  Horiz. % 54.42% 42.76% 77.39% 82.69% 92.23% 89.40% 100.00%
DPS 1.00 0.00 0.00 2.20 1.00 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 120.00% 9,900.00% 0.00% -
  Horiz. % 10,000.00% 0.00% 0.00% 22,000.00% 10,000.00% 100.00% -
NAPS 0.4700 0.4500 0.4604 0.4400 0.4300 0.4100 0.4200 7.79%
  QoQ % 4.44% -2.26% 4.64% 2.33% 4.88% -2.38% -
  Horiz. % 111.90% 107.14% 109.62% 104.76% 102.38% 97.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.6300 0.7550 0.9100 0.9350 0.9250 0.9600 0.9000 -
P/RPS 4.74 5.60 5.94 7.07 6.22 6.74 6.44 -18.50%
  QoQ % -15.36% -5.72% -15.98% 13.67% -7.72% 4.66% -
  Horiz. % 73.60% 86.96% 92.24% 109.78% 96.58% 104.66% 100.00%
P/EPS 40.95 62.59 41.58 40.04 35.50 38.00 31.82 18.33%
  QoQ % -34.57% 50.53% 3.85% 12.79% -6.58% 19.42% -
  Horiz. % 128.69% 196.70% 130.67% 125.83% 111.57% 119.42% 100.00%
EY 2.44 1.60 2.41 2.50 2.82 2.63 3.14 -15.49%
  QoQ % 52.50% -33.61% -3.60% -11.35% 7.22% -16.24% -
  Horiz. % 77.71% 50.96% 76.75% 79.62% 89.81% 83.76% 100.00%
DY 1.59 0.00 0.00 2.35 1.08 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 117.59% 10,700.00% 0.00% -
  Horiz. % 15,900.00% 0.00% 0.00% 23,500.00% 10,800.00% 100.00% -
P/NAPS 1.34 1.68 1.98 2.13 2.15 2.34 2.14 -26.83%
  QoQ % -20.24% -15.15% -7.04% -0.93% -8.12% 9.35% -
  Horiz. % 62.62% 78.50% 92.52% 99.53% 100.47% 109.35% 100.00%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 26/07/18 26/04/18 25/01/18 30/10/17 27/07/17 27/04/17 25/01/17 -
Price 0.6950 0.6900 0.8850 0.9500 0.9450 0.9500 1.0200 -
P/RPS 5.23 5.12 5.78 7.19 6.35 6.67 7.30 -19.95%
  QoQ % 2.15% -11.42% -19.61% 13.23% -4.80% -8.63% -
  Horiz. % 71.64% 70.14% 79.18% 98.49% 86.99% 91.37% 100.00%
P/EPS 45.17 57.20 40.43 40.68 36.27 37.61 36.06 16.22%
  QoQ % -21.03% 41.48% -0.61% 12.16% -3.56% 4.30% -
  Horiz. % 125.26% 158.62% 112.12% 112.81% 100.58% 104.30% 100.00%
EY 2.21 1.75 2.47 2.46 2.76 2.66 2.77 -13.99%
  QoQ % 26.29% -29.15% 0.41% -10.87% 3.76% -3.97% -
  Horiz. % 79.78% 63.18% 89.17% 88.81% 99.64% 96.03% 100.00%
DY 1.44 0.00 0.00 2.32 1.06 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 118.87% 10,500.00% 0.00% -
  Horiz. % 14,400.00% 0.00% 0.00% 23,200.00% 10,600.00% 100.00% -
P/NAPS 1.48 1.53 1.92 2.16 2.20 2.32 2.43 -28.17%
  QoQ % -3.27% -20.31% -11.11% -1.82% -5.17% -4.53% -
  Horiz. % 60.91% 62.96% 79.01% 88.89% 90.53% 95.47% 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.
 


 

355  304  558  1042 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34+0.055 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205-0.06 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 KNM 0.355-0.01 
 HSI-C7E 0.16+0.025 
 AAX 0.195+0.01 
 HSI-H6Q 0.455-0.105 
 VSOLAR 0.1350.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. Technical View - DRB-Hicom Bhd (DRBHCOM, 1619) Rakuten Trade Research Reports
7. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
8. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
Partners & Brokers