Highlights

[HOMERIZ] QoQ Quarter Result on 2014-08-31 [#4]

Stock [HOMERIZ]: HOMERITZ CORP BHD
Announcement Date 31-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2014
Quarter 31-Aug-2014  [#4]
Profit Trend QoQ -     11.61%    YoY -     -25.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 37,094 37,848 33,365 33,237 29,611 28,641 35,687 2.61%
  QoQ % -1.99% 13.44% 0.39% 12.25% 3.39% -19.74% -
  Horiz. % 103.94% 106.06% 93.49% 93.13% 82.97% 80.26% 100.00%
PBT 9,070 9,348 6,149 6,233 5,942 6,412 7,863 10.00%
  QoQ % -2.97% 52.02% -1.35% 4.90% -7.33% -18.45% -
  Horiz. % 115.35% 118.89% 78.20% 79.27% 75.57% 81.55% 100.00%
Tax -2,109 -2,150 -1,250 456 -353 -950 -1,300 38.11%
  QoQ % 1.91% -72.00% -374.12% 229.18% 62.84% 26.92% -
  Horiz. % 162.23% 165.38% 96.15% -35.08% 27.15% 73.08% 100.00%
NP 6,961 7,198 4,899 6,689 5,589 5,462 6,563 4.01%
  QoQ % -3.29% 46.93% -26.76% 19.68% 2.33% -16.78% -
  Horiz. % 106.06% 109.68% 74.65% 101.92% 85.16% 83.22% 100.00%
NP to SH 6,087 6,562 4,261 5,192 4,652 4,611 5,792 3.37%
  QoQ % -7.24% 54.00% -17.93% 11.61% 0.89% -20.39% -
  Horiz. % 105.09% 113.29% 73.57% 89.64% 80.32% 79.61% 100.00%
Tax Rate 23.25 % 23.00 % 20.33 % -7.32 % 5.94 % 14.82 % 16.53 % 25.56%
  QoQ % 1.09% 13.13% 377.73% -223.23% -59.92% -10.34% -
  Horiz. % 140.65% 139.14% 122.99% -44.28% 35.93% 89.66% 100.00%
Total Cost 30,133 30,650 28,466 26,548 24,022 23,179 29,124 2.30%
  QoQ % -1.69% 7.67% 7.22% 10.52% 3.64% -20.41% -
  Horiz. % 103.46% 105.24% 97.74% 91.16% 82.48% 79.59% 100.00%
Net Worth 102,117 96,029 96,022 91,858 87,848 85,832 87,878 10.54%
  QoQ % 6.34% 0.01% 4.53% 4.56% 2.35% -2.33% -
  Horiz. % 116.20% 109.27% 109.27% 104.53% 99.97% 97.67% 100.00%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 3,003 - - 6,190 1,996 1,996 - -
  QoQ % 0.00% 0.00% 0.00% 210.06% 0.02% 0.00% -
  Horiz. % 150.47% 0.00% 0.00% 310.13% 100.02% 100.00% -
Div Payout % 49.34 % - % - % 119.23 % 42.92 % 43.29 % - % -
  QoQ % 0.00% 0.00% 0.00% 177.80% -0.85% 0.00% -
  Horiz. % 113.98% 0.00% 0.00% 275.42% 99.15% 100.00% -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 102,117 96,029 96,022 91,858 87,848 85,832 87,878 10.54%
  QoQ % 6.34% 0.01% 4.53% 4.56% 2.35% -2.33% -
  Horiz. % 116.20% 109.27% 109.27% 104.53% 99.97% 97.67% 100.00%
NOSH 200,230 200,060 200,046 199,692 199,656 199,610 199,724 0.17%
  QoQ % 0.08% 0.01% 0.18% 0.02% 0.02% -0.06% -
  Horiz. % 100.25% 100.17% 100.16% 99.98% 99.97% 99.94% 100.00%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 18.77 % 19.02 % 14.68 % 20.13 % 18.87 % 19.07 % 18.39 % 1.37%
  QoQ % -1.31% 29.56% -27.07% 6.68% -1.05% 3.70% -
  Horiz. % 102.07% 103.43% 79.83% 109.46% 102.61% 103.70% 100.00%
ROE 5.96 % 6.83 % 4.44 % 5.65 % 5.30 % 5.37 % 6.59 % -6.49%
  QoQ % -12.74% 53.83% -21.42% 6.60% -1.30% -18.51% -
  Horiz. % 90.44% 103.64% 67.37% 85.74% 80.42% 81.49% 100.00%
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 18.53 18.92 16.68 16.64 14.83 14.35 17.87 2.45%
  QoQ % -2.06% 13.43% 0.24% 12.20% 3.34% -19.70% -
  Horiz. % 103.69% 105.88% 93.34% 93.12% 82.99% 80.30% 100.00%
EPS 3.04 3.28 2.13 2.60 2.33 2.31 2.90 3.20%
  QoQ % -7.32% 53.99% -18.08% 11.59% 0.87% -20.34% -
  Horiz. % 104.83% 113.10% 73.45% 89.66% 80.34% 79.66% 100.00%
DPS 1.50 0.00 0.00 3.10 1.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 210.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 310.00% 100.00% 100.00% -
NAPS 0.5100 0.4800 0.4800 0.4600 0.4400 0.4300 0.4400 10.35%
  QoQ % 6.25% 0.00% 4.35% 4.55% 2.33% -2.27% -
  Horiz. % 115.91% 109.09% 109.09% 104.55% 100.00% 97.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,010
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 12.36 12.62 11.12 11.08 9.87 9.55 11.90 2.56%
  QoQ % -2.06% 13.49% 0.36% 12.26% 3.35% -19.75% -
  Horiz. % 103.87% 106.05% 93.45% 93.11% 82.94% 80.25% 100.00%
EPS 2.03 2.19 1.42 1.73 1.55 1.54 1.93 3.43%
  QoQ % -7.31% 54.23% -17.92% 11.61% 0.65% -20.21% -
  Horiz. % 105.18% 113.47% 73.58% 89.64% 80.31% 79.79% 100.00%
DPS 1.00 0.00 0.00 2.06 0.67 0.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 207.46% 0.00% 0.00% -
  Horiz. % 149.25% 0.00% 0.00% 307.46% 100.00% 100.00% -
NAPS 0.3404 0.3201 0.3201 0.3062 0.2928 0.2861 0.2929 10.55%
  QoQ % 6.34% 0.00% 4.54% 4.58% 2.34% -2.32% -
  Horiz. % 116.22% 109.29% 109.29% 104.54% 99.97% 97.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 1.3600 1.2100 0.8300 0.7850 0.7850 0.6750 0.5700 -
P/RPS 7.34 6.40 4.98 4.72 5.29 4.70 3.19 74.38%
  QoQ % 14.69% 28.51% 5.51% -10.78% 12.55% 47.34% -
  Horiz. % 230.09% 200.63% 156.11% 147.96% 165.83% 147.34% 100.00%
P/EPS 44.74 36.89 38.97 30.19 33.69 29.22 19.66 73.10%
  QoQ % 21.28% -5.34% 29.08% -10.39% 15.30% 48.63% -
  Horiz. % 227.57% 187.64% 198.22% 153.56% 171.36% 148.63% 100.00%
EY 2.24 2.71 2.57 3.31 2.97 3.42 5.09 -42.17%
  QoQ % -17.34% 5.45% -22.36% 11.45% -13.16% -32.81% -
  Horiz. % 44.01% 53.24% 50.49% 65.03% 58.35% 67.19% 100.00%
DY 1.10 0.00 0.00 3.95 1.27 1.48 0.00 -
  QoQ % 0.00% 0.00% 0.00% 211.02% -14.19% 0.00% -
  Horiz. % 74.32% 0.00% 0.00% 266.89% 85.81% 100.00% -
P/NAPS 2.67 2.52 1.73 1.71 1.78 1.57 1.30 61.65%
  QoQ % 5.95% 45.66% 1.17% -3.93% 13.38% 20.77% -
  Horiz. % 205.38% 193.85% 133.08% 131.54% 136.92% 120.77% 100.00%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 30/07/15 29/04/15 29/01/15 31/10/14 24/07/14 28/04/14 24/01/14 -
Price 1.1300 1.0700 1.0600 0.8800 0.8400 0.8050 0.6800 -
P/RPS 6.10 5.66 6.36 5.29 5.66 5.61 3.81 36.90%
  QoQ % 7.77% -11.01% 20.23% -6.54% 0.89% 47.24% -
  Horiz. % 160.10% 148.56% 166.93% 138.85% 148.56% 147.24% 100.00%
P/EPS 37.17 32.62 49.77 33.85 36.05 34.85 23.45 35.98%
  QoQ % 13.95% -34.46% 47.03% -6.10% 3.44% 48.61% -
  Horiz. % 158.51% 139.10% 212.24% 144.35% 153.73% 148.61% 100.00%
EY 2.69 3.07 2.01 2.95 2.77 2.87 4.26 -26.42%
  QoQ % -12.38% 52.74% -31.86% 6.50% -3.48% -32.63% -
  Horiz. % 63.15% 72.07% 47.18% 69.25% 65.02% 67.37% 100.00%
DY 1.33 0.00 0.00 3.52 1.19 1.24 0.00 -
  QoQ % 0.00% 0.00% 0.00% 195.80% -4.03% 0.00% -
  Horiz. % 107.26% 0.00% 0.00% 283.87% 95.97% 100.00% -
P/NAPS 2.22 2.23 2.21 1.91 1.91 1.87 1.55 27.09%
  QoQ % -0.45% 0.90% 15.71% 0.00% 2.14% 20.65% -
  Horiz. % 143.23% 143.87% 142.58% 123.23% 123.23% 120.65% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. Patience and Greed My Trading Adventure
7. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
Partners & Brokers