Highlights

[HOMERIZ] QoQ Quarter Result on 2010-05-31 [#3]

Stock [HOMERIZ]: HOMERITZ CORP BHD
Announcement Date 26-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2010
Quarter 31-May-2010  [#3]
Profit Trend QoQ -     -6.59%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 19,477 24,459 23,846 25,564 29,895 30,664 - -
  QoQ % -20.37% 2.57% -6.72% -14.49% -2.51% 0.00% -
  Horiz. % 63.52% 79.76% 77.77% 83.37% 97.49% 100.00% -
PBT 1,782 3,819 4,585 5,068 5,648 6,388 - -
  QoQ % -53.34% -16.71% -9.53% -10.27% -11.58% 0.00% -
  Horiz. % 27.90% 59.78% 71.78% 79.34% 88.42% 100.00% -
Tax -80 -380 -448 -236 -475 -475 - -
  QoQ % 78.95% 15.18% -89.83% 50.32% 0.00% 0.00% -
  Horiz. % 16.84% 80.00% 94.32% 49.68% 100.00% 100.00% -
NP 1,702 3,439 4,137 4,832 5,173 5,913 - -
  QoQ % -50.51% -16.87% -14.38% -6.59% -12.51% 0.00% -
  Horiz. % 28.78% 58.16% 69.96% 81.72% 87.49% 100.00% -
NP to SH 1,702 3,439 4,137 4,832 5,173 5,913 - -
  QoQ % -50.51% -16.87% -14.38% -6.59% -12.51% 0.00% -
  Horiz. % 28.78% 58.16% 69.96% 81.72% 87.49% 100.00% -
Tax Rate 4.49 % 9.95 % 9.77 % 4.66 % 8.41 % 7.44 % - % -
  QoQ % -54.87% 1.84% 109.66% -44.59% 13.04% 0.00% -
  Horiz. % 60.35% 133.74% 131.32% 62.63% 113.04% 100.00% -
Total Cost 17,775 21,020 19,709 20,732 24,722 24,751 - -
  QoQ % -15.44% 6.65% -4.93% -16.14% -0.12% 0.00% -
  Horiz. % 71.82% 84.93% 79.63% 83.76% 99.88% 100.00% -
Net Worth 58,068 59,982 57,957 53,910 50,185 15,472 - -
  QoQ % -3.19% 3.49% 7.51% 7.42% 224.37% 0.00% -
  Horiz. % 375.31% 387.68% 374.60% 348.44% 324.37% 100.00% -
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - 4,196 - 3,474 807 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 330.41% 0.00% -
  Horiz. % 0.00% 0.00% 519.92% 0.00% 430.41% 100.00% -
Div Payout % - % - % 101.45 % - % 67.16 % 13.65 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 392.01% 0.00% -
  Horiz. % 0.00% 0.00% 743.22% 0.00% 492.01% 100.00% -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 58,068 59,982 57,957 53,910 50,185 15,472 - -
  QoQ % -3.19% 3.49% 7.51% 7.42% 224.37% 0.00% -
  Horiz. % 375.31% 387.68% 374.60% 348.44% 324.37% 100.00% -
NOSH 200,235 199,941 199,855 199,669 193,022 67,269 - -
  QoQ % 0.15% 0.04% 0.09% 3.44% 186.94% 0.00% -
  Horiz. % 297.66% 297.22% 297.10% 296.82% 286.94% 100.00% -
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 8.74 % 14.06 % 17.35 % 18.90 % 17.30 % 19.28 % - % -
  QoQ % -37.84% -18.96% -8.20% 9.25% -10.27% 0.00% -
  Horiz. % 45.33% 72.93% 89.99% 98.03% 89.73% 100.00% -
ROE 2.93 % 5.73 % 7.14 % 8.96 % 10.31 % 38.22 % - % -
  QoQ % -48.87% -19.75% -20.31% -13.09% -73.02% 0.00% -
  Horiz. % 7.67% 14.99% 18.68% 23.44% 26.98% 100.00% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 9.73 12.23 11.93 12.80 15.49 45.58 - -
  QoQ % -20.44% 2.51% -6.80% -17.37% -66.02% 0.00% -
  Horiz. % 21.35% 26.83% 26.17% 28.08% 33.98% 100.00% -
EPS 0.85 1.72 2.07 2.42 2.68 8.79 - -
  QoQ % -50.58% -16.91% -14.46% -9.70% -69.51% 0.00% -
  Horiz. % 9.67% 19.57% 23.55% 27.53% 30.49% 100.00% -
DPS 0.00 0.00 2.10 0.00 1.80 1.20 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 0.00% 0.00% 175.00% 0.00% 150.00% 100.00% -
NAPS 0.2900 0.3000 0.2900 0.2700 0.2600 0.2300 - -
  QoQ % -3.33% 3.45% 7.41% 3.85% 13.04% 0.00% -
  Horiz. % 126.09% 130.43% 126.09% 117.39% 113.04% 100.00% -
Adjusted Per Share Value based on latest NOSH - 300,010
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 6.49 8.15 7.95 8.52 9.96 10.22 - -
  QoQ % -20.37% 2.52% -6.69% -14.46% -2.54% 0.00% -
  Horiz. % 63.50% 79.75% 77.79% 83.37% 97.46% 100.00% -
EPS 0.57 1.15 1.38 1.61 1.72 1.97 - -
  QoQ % -50.43% -16.67% -14.29% -6.40% -12.69% 0.00% -
  Horiz. % 28.93% 58.38% 70.05% 81.73% 87.31% 100.00% -
DPS 0.00 0.00 1.40 0.00 1.16 0.27 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 329.63% 0.00% -
  Horiz. % 0.00% 0.00% 518.52% 0.00% 429.63% 100.00% -
NAPS 0.1936 0.1999 0.1932 0.1797 0.1673 0.0516 - -
  QoQ % -3.15% 3.47% 7.51% 7.41% 224.22% 0.00% -
  Horiz. % 375.19% 387.40% 374.42% 348.26% 324.22% 100.00% -
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 - - -
Price 0.3900 0.4800 0.4600 0.5100 0.5700 0.0000 0.0000 -
P/RPS 4.01 3.92 3.86 3.98 3.68 0.00 0.00 -
  QoQ % 2.30% 1.55% -3.02% 8.15% 0.00% 0.00% -
  Horiz. % 108.97% 106.52% 104.89% 108.15% 100.00% - -
P/EPS 45.88 27.91 22.22 21.07 21.27 0.00 0.00 -
  QoQ % 64.39% 25.61% 5.46% -0.94% 0.00% 0.00% -
  Horiz. % 215.70% 131.22% 104.47% 99.06% 100.00% - -
EY 2.18 3.58 4.50 4.75 4.70 0.00 0.00 -
  QoQ % -39.11% -20.44% -5.26% 1.06% 0.00% 0.00% -
  Horiz. % 46.38% 76.17% 95.74% 101.06% 100.00% - -
DY 0.00 0.00 4.57 0.00 3.16 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 144.62% 0.00% 100.00% - -
P/NAPS 1.34 1.60 1.59 1.89 2.19 0.00 0.00 -
  QoQ % -16.25% 0.63% -15.87% -13.70% 0.00% 0.00% -
  Horiz. % 61.19% 73.06% 72.60% 86.30% 100.00% - -
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 25/04/11 28/01/11 27/10/10 26/07/10 29/04/10 17/02/10 - -
Price 0.4100 0.4700 0.6100 0.4900 0.5500 0.6500 0.0000 -
P/RPS 4.22 3.84 5.11 3.83 3.55 1.43 0.00 -
  QoQ % 9.90% -24.85% 33.42% 7.89% 148.25% 0.00% -
  Horiz. % 295.10% 268.53% 357.34% 267.83% 248.25% 100.00% -
P/EPS 48.24 27.33 29.47 20.25 20.52 7.39 0.00 -
  QoQ % 76.51% -7.26% 45.53% -1.32% 177.67% 0.00% -
  Horiz. % 652.77% 369.82% 398.78% 274.02% 277.67% 100.00% -
EY 2.07 3.66 3.39 4.94 4.87 13.52 0.00 -
  QoQ % -43.44% 7.96% -31.38% 1.44% -63.98% 0.00% -
  Horiz. % 15.31% 27.07% 25.07% 36.54% 36.02% 100.00% -
DY 0.00 0.00 3.44 0.00 3.27 1.85 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 76.76% 0.00% -
  Horiz. % 0.00% 0.00% 185.95% 0.00% 176.76% 100.00% -
P/NAPS 1.41 1.57 2.10 1.81 2.12 2.83 0.00 -
  QoQ % -10.19% -25.24% 16.02% -14.62% -25.09% 0.00% -
  Horiz. % 49.82% 55.48% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers