Highlights

[HOMERIZ] QoQ Quarter Result on 2012-08-31 [#4]

Stock [HOMERIZ]: HOMERITZ CORP BHD
Announcement Date 29-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2012
Quarter 31-Aug-2012  [#4]
Profit Trend QoQ -     91.10%    YoY -     45.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 28,391 23,512 25,028 28,777 23,121 24,485 26,863 3.75%
  QoQ % 20.75% -6.06% -13.03% 24.46% -5.57% -8.85% -
  Horiz. % 105.69% 87.53% 93.17% 107.13% 86.07% 91.15% 100.00%
PBT 4,467 3,002 3,657 6,550 3,803 3,573 3,747 12.42%
  QoQ % 48.80% -17.91% -44.17% 72.23% 6.44% -4.64% -
  Horiz. % 119.22% 80.12% 97.60% 174.81% 101.49% 95.36% 100.00%
Tax -625 -217 -330 -328 -195 -180 -220 100.46%
  QoQ % -188.02% 34.24% -0.61% -68.21% -8.33% 18.18% -
  Horiz. % 284.09% 98.64% 150.00% 149.09% 88.64% 81.82% 100.00%
NP 3,842 2,785 3,327 6,222 3,608 3,393 3,527 5.86%
  QoQ % 37.95% -16.29% -46.53% 72.45% 6.34% -3.80% -
  Horiz. % 108.93% 78.96% 94.33% 176.41% 102.30% 96.20% 100.00%
NP to SH 3,127 2,214 2,827 5,689 2,977 2,860 3,174 -0.99%
  QoQ % 41.24% -21.68% -50.31% 91.10% 4.09% -9.89% -
  Horiz. % 98.52% 69.75% 89.07% 179.24% 93.79% 90.11% 100.00%
Tax Rate 13.99 % 7.23 % 9.02 % 5.01 % 5.13 % 5.04 % 5.87 % 78.33%
  QoQ % 93.50% -19.84% 80.04% -2.34% 1.79% -14.14% -
  Horiz. % 238.33% 123.17% 153.66% 85.35% 87.39% 85.86% 100.00%
Total Cost 24,549 20,727 21,701 22,555 19,513 21,092 23,336 3.43%
  QoQ % 18.44% -4.49% -3.79% 15.59% -7.49% -9.62% -
  Horiz. % 105.20% 88.82% 92.99% 96.65% 83.62% 90.38% 100.00%
Net Worth 76,170 73,799 76,188 72,114 67,931 66,000 65,875 10.15%
  QoQ % 3.21% -3.14% 5.65% 6.16% 2.93% 0.19% -
  Horiz. % 115.63% 112.03% 115.66% 109.47% 103.12% 100.19% 100.00%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 2,004 - - 4,507 1,498 - - -
  QoQ % 0.00% 0.00% 0.00% 200.78% 0.00% 0.00% -
  Horiz. % 133.77% 0.00% 0.00% 300.78% 100.00% - -
Div Payout % 64.10 % - % - % 79.23 % 50.34 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 57.39% 0.00% 0.00% -
  Horiz. % 127.33% 0.00% 0.00% 157.39% 100.00% - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 76,170 73,799 76,188 72,114 67,931 66,000 65,875 10.15%
  QoQ % 3.21% -3.14% 5.65% 6.16% 2.93% 0.19% -
  Horiz. % 115.63% 112.03% 115.66% 109.47% 103.12% 100.19% 100.00%
NOSH 200,448 199,459 200,496 200,316 199,798 200,000 199,622 0.28%
  QoQ % 0.50% -0.52% 0.09% 0.26% -0.10% 0.19% -
  Horiz. % 100.41% 99.92% 100.44% 100.35% 100.09% 100.19% 100.00%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 13.53 % 11.85 % 13.29 % 21.62 % 15.60 % 13.86 % 13.13 % 2.02%
  QoQ % 14.18% -10.84% -38.53% 38.59% 12.55% 5.56% -
  Horiz. % 103.05% 90.25% 101.22% 164.66% 118.81% 105.56% 100.00%
ROE 4.11 % 3.00 % 3.71 % 7.89 % 4.38 % 4.33 % 4.82 % -10.07%
  QoQ % 37.00% -19.14% -52.98% 80.14% 1.15% -10.17% -
  Horiz. % 85.27% 62.24% 76.97% 163.69% 90.87% 89.83% 100.00%
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 14.16 11.79 12.48 14.37 11.57 12.24 13.46 3.43%
  QoQ % 20.10% -5.53% -13.15% 24.20% -5.47% -9.06% -
  Horiz. % 105.20% 87.59% 92.72% 106.76% 85.96% 90.94% 100.00%
EPS 1.56 1.11 1.41 2.84 1.49 1.43 1.59 -1.26%
  QoQ % 40.54% -21.28% -50.35% 90.60% 4.20% -10.06% -
  Horiz. % 98.11% 69.81% 88.68% 178.62% 93.71% 89.94% 100.00%
DPS 1.00 0.00 0.00 2.25 0.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 0.00% 300.00% 100.00% - -
NAPS 0.3800 0.3700 0.3800 0.3600 0.3400 0.3300 0.3300 9.85%
  QoQ % 2.70% -2.63% 5.56% 5.88% 3.03% 0.00% -
  Horiz. % 115.15% 112.12% 115.15% 109.09% 103.03% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,010
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 9.46 7.84 8.34 9.59 7.71 8.16 8.95 3.76%
  QoQ % 20.66% -6.00% -13.03% 24.38% -5.51% -8.83% -
  Horiz. % 105.70% 87.60% 93.18% 107.15% 86.15% 91.17% 100.00%
EPS 1.04 0.74 0.94 1.90 0.99 0.95 1.06 -1.26%
  QoQ % 40.54% -21.28% -50.53% 91.92% 4.21% -10.38% -
  Horiz. % 98.11% 69.81% 88.68% 179.25% 93.40% 89.62% 100.00%
DPS 0.67 0.00 0.00 1.50 0.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 134.00% 0.00% 0.00% 300.00% 100.00% - -
NAPS 0.2539 0.2460 0.2540 0.2404 0.2264 0.2200 0.2196 10.15%
  QoQ % 3.21% -3.15% 5.66% 6.18% 2.91% 0.18% -
  Horiz. % 115.62% 112.02% 115.66% 109.47% 103.10% 100.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.3550 0.3000 0.3400 0.2900 0.2800 0.3000 0.2800 -
P/RPS 2.51 2.54 2.72 2.02 2.42 2.45 2.08 13.33%
  QoQ % -1.18% -6.62% 34.65% -16.53% -1.22% 17.79% -
  Horiz. % 120.67% 122.12% 130.77% 97.12% 116.35% 117.79% 100.00%
P/EPS 22.76 27.03 24.11 10.21 18.79 20.98 17.61 18.63%
  QoQ % -15.80% 12.11% 136.14% -45.66% -10.44% 19.14% -
  Horiz. % 129.24% 153.49% 136.91% 57.98% 106.70% 119.14% 100.00%
EY 4.39 3.70 4.15 9.79 5.32 4.77 5.68 -15.77%
  QoQ % 18.65% -10.84% -57.61% 84.02% 11.53% -16.02% -
  Horiz. % 77.29% 65.14% 73.06% 172.36% 93.66% 83.98% 100.00%
DY 2.82 0.00 0.00 7.76 2.68 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 189.55% 0.00% 0.00% -
  Horiz. % 105.22% 0.00% 0.00% 289.55% 100.00% - -
P/NAPS 0.93 0.81 0.89 0.81 0.82 0.91 0.85 6.17%
  QoQ % 14.81% -8.99% 9.88% -1.22% -9.89% 7.06% -
  Horiz. % 109.41% 95.29% 104.71% 95.29% 96.47% 107.06% 100.00%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 29/07/13 26/04/13 30/01/13 29/10/12 27/07/12 27/04/12 30/01/12 -
Price 0.3850 0.3050 0.3650 0.3100 0.3100 0.2800 0.3000 -
P/RPS 2.72 2.59 2.92 2.16 2.68 2.29 2.23 14.15%
  QoQ % 5.02% -11.30% 35.19% -19.40% 17.03% 2.69% -
  Horiz. % 121.97% 116.14% 130.94% 96.86% 120.18% 102.69% 100.00%
P/EPS 24.68 27.48 25.89 10.92 20.81 19.58 18.87 19.58%
  QoQ % -10.19% 6.14% 137.09% -47.53% 6.28% 3.76% -
  Horiz. % 130.79% 145.63% 137.20% 57.87% 110.28% 103.76% 100.00%
EY 4.05 3.64 3.86 9.16 4.81 5.11 5.30 -16.40%
  QoQ % 11.26% -5.70% -57.86% 90.44% -5.87% -3.58% -
  Horiz. % 76.42% 68.68% 72.83% 172.83% 90.75% 96.42% 100.00%
DY 2.60 0.00 0.00 7.26 2.42 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 107.44% 0.00% 0.00% 300.00% 100.00% - -
P/NAPS 1.01 0.82 0.96 0.86 0.91 0.85 0.91 7.19%
  QoQ % 23.17% -14.58% 11.63% -5.49% 7.06% -6.59% -
  Horiz. % 110.99% 90.11% 105.49% 94.51% 100.00% 93.41% 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.
 


 

215  187  510  1336 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.17+0.005 
 SUMATEC 0.0250.00 
 LAMBO 0.055-0.005 
 MERIDIAN 0.085-0.03 
 DSONIC 0.925+0.035 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.3650.00 
 MNC 0.075-0.005 
 SEALINK 0.30+0.03 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
4. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
7. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
8. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers