Highlights

[HOMERIZ] QoQ Quarter Result on 2017-05-31 [#3]

Stock [HOMERIZ]: HOMERITZ CORP BHD
Announcement Date 27-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2017
Quarter 31-May-2017  [#3]
Profit Trend QoQ -     3.14%    YoY -     20.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 40,459 45,983 39,658 44,617 42,753 41,930 33,923 12.50%
  QoQ % -12.01% 15.95% -11.11% 4.36% 1.96% 23.60% -
  Horiz. % 119.27% 135.55% 116.91% 131.52% 126.03% 123.60% 100.00%
PBT 4,619 7,972 8,689 9,617 9,829 10,986 5,547 -11.52%
  QoQ % -42.06% -8.25% -9.65% -2.16% -10.53% 98.05% -
  Horiz. % 83.27% 143.72% 156.64% 173.37% 177.19% 198.05% 100.00%
Tax -1,000 -1,400 -1,683 -1,800 -2,250 -2,500 -960 2.77%
  QoQ % 28.57% 16.82% 6.50% 20.00% 10.00% -160.42% -
  Horiz. % 104.17% 145.83% 175.31% 187.50% 234.38% 260.42% 100.00%
NP 3,619 6,572 7,006 7,817 7,579 8,486 4,587 -14.65%
  QoQ % -44.93% -6.19% -10.37% 3.14% -10.69% 85.00% -
  Horiz. % 78.90% 143.27% 152.74% 170.42% 165.23% 185.00% 100.00%
NP to SH 3,619 6,572 7,006 7,817 7,579 8,486 4,587 -14.65%
  QoQ % -44.93% -6.19% -10.37% 3.14% -10.69% 85.00% -
  Horiz. % 78.90% 143.27% 152.74% 170.42% 165.23% 185.00% 100.00%
Tax Rate 21.65 % 17.56 % 19.37 % 18.72 % 22.89 % 22.76 % 17.31 % 16.13%
  QoQ % 23.29% -9.34% 3.47% -18.22% 0.57% 31.48% -
  Horiz. % 125.07% 101.44% 111.90% 108.15% 132.24% 131.48% 100.00%
Total Cost 36,840 39,411 32,652 36,800 35,174 33,444 29,336 16.45%
  QoQ % -6.52% 20.70% -11.27% 4.62% 5.17% 14.00% -
  Horiz. % 125.58% 134.34% 111.30% 125.44% 119.90% 114.00% 100.00%
Net Worth 135,004 138,120 132,004 129,004 123,004 126,004 117,003 10.04%
  QoQ % -2.26% 4.63% 2.33% 4.88% -2.38% 7.69% -
  Horiz. % 115.38% 118.05% 112.82% 110.26% 105.13% 107.69% 100.00%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - - 6,600 3,000 30 - 9,000 -
  QoQ % 0.00% 0.00% 120.00% 9,900.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 73.33% 33.33% 0.33% 0.00% 100.00%
Div Payout % - % - % 94.21 % 38.38 % 0.40 % - % 196.21 % -
  QoQ % 0.00% 0.00% 145.47% 9,495.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 48.01% 19.56% 0.20% 0.00% 100.00%
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 135,004 138,120 132,004 129,004 123,004 126,004 117,003 10.04%
  QoQ % -2.26% 4.63% 2.33% 4.88% -2.38% 7.69% -
  Horiz. % 115.38% 118.05% 112.82% 110.26% 105.13% 107.69% 100.00%
NOSH 300,010 300,262 300,010 300,010 300,010 300,010 300,010 -
  QoQ % -0.08% 0.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.08% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 8.94 % 14.29 % 17.67 % 17.52 % 17.73 % 20.24 % 13.52 % -24.16%
  QoQ % -37.44% -19.13% 0.86% -1.18% -12.40% 49.70% -
  Horiz. % 66.12% 105.70% 130.70% 129.59% 131.14% 149.70% 100.00%
ROE 2.68 % 4.76 % 5.31 % 6.06 % 6.16 % 6.73 % 3.92 % -22.45%
  QoQ % -43.70% -10.36% -12.38% -1.62% -8.47% 71.68% -
  Horiz. % 68.37% 121.43% 135.46% 154.59% 157.14% 171.68% 100.00%
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 13.49 15.31 13.22 14.87 14.25 13.98 11.31 12.51%
  QoQ % -11.89% 15.81% -11.10% 4.35% 1.93% 23.61% -
  Horiz. % 119.27% 135.37% 116.89% 131.48% 125.99% 123.61% 100.00%
EPS 1.21 2.19 2.34 2.61 2.53 2.83 1.53 -14.52%
  QoQ % -44.75% -6.41% -10.34% 3.16% -10.60% 84.97% -
  Horiz. % 79.08% 143.14% 152.94% 170.59% 165.36% 184.97% 100.00%
DPS 0.00 0.00 2.20 1.00 0.01 0.00 3.00 -
  QoQ % 0.00% 0.00% 120.00% 9,900.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 73.33% 33.33% 0.33% 0.00% 100.00%
NAPS 0.4500 0.4600 0.4400 0.4300 0.4100 0.4200 0.3900 10.04%
  QoQ % -2.17% 4.55% 2.33% 4.88% -2.38% 7.69% -
  Horiz. % 115.38% 117.95% 112.82% 110.26% 105.13% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,058
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 13.49 15.33 13.22 14.87 14.25 13.98 11.31 12.51%
  QoQ % -12.00% 15.96% -11.10% 4.35% 1.93% 23.61% -
  Horiz. % 119.27% 135.54% 116.89% 131.48% 125.99% 123.61% 100.00%
EPS 1.21 2.19 2.34 2.61 2.53 2.83 1.53 -14.52%
  QoQ % -44.75% -6.41% -10.34% 3.16% -10.60% 84.97% -
  Horiz. % 79.08% 143.14% 152.94% 170.59% 165.36% 184.97% 100.00%
DPS 0.00 0.00 2.20 1.00 0.01 0.00 3.00 -
  QoQ % 0.00% 0.00% 120.00% 9,900.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 73.33% 33.33% 0.33% 0.00% 100.00%
NAPS 0.4500 0.4604 0.4400 0.4300 0.4100 0.4200 0.3900 10.04%
  QoQ % -2.26% 4.64% 2.33% 4.88% -2.38% 7.69% -
  Horiz. % 115.38% 118.05% 112.82% 110.26% 105.13% 107.69% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.7550 0.9100 0.9350 0.9250 0.9600 0.9000 0.8850 -
P/RPS 5.60 5.94 7.07 6.22 6.74 6.44 7.83 -20.07%
  QoQ % -5.72% -15.98% 13.67% -7.72% 4.66% -17.75% -
  Horiz. % 71.52% 75.86% 90.29% 79.44% 86.08% 82.25% 100.00%
P/EPS 62.59 41.58 40.04 35.50 38.00 31.82 57.88 5.37%
  QoQ % 50.53% 3.85% 12.79% -6.58% 19.42% -45.02% -
  Horiz. % 108.14% 71.84% 69.18% 61.33% 65.65% 54.98% 100.00%
EY 1.60 2.41 2.50 2.82 2.63 3.14 1.73 -5.09%
  QoQ % -33.61% -3.60% -11.35% 7.22% -16.24% 81.50% -
  Horiz. % 92.49% 139.31% 144.51% 163.01% 152.02% 181.50% 100.00%
DY 0.00 0.00 2.35 1.08 0.01 0.00 3.39 -
  QoQ % 0.00% 0.00% 117.59% 10,700.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 69.32% 31.86% 0.29% 0.00% 100.00%
P/NAPS 1.68 1.98 2.13 2.15 2.34 2.14 2.27 -18.23%
  QoQ % -15.15% -7.04% -0.93% -8.12% 9.35% -5.73% -
  Horiz. % 74.01% 87.22% 93.83% 94.71% 103.08% 94.27% 100.00%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 26/04/18 25/01/18 30/10/17 27/07/17 27/04/17 25/01/17 27/10/16 -
Price 0.6900 0.8850 0.9500 0.9450 0.9500 1.0200 0.9550 -
P/RPS 5.12 5.78 7.19 6.35 6.67 7.30 8.45 -28.46%
  QoQ % -11.42% -19.61% 13.23% -4.80% -8.63% -13.61% -
  Horiz. % 60.59% 68.40% 85.09% 75.15% 78.93% 86.39% 100.00%
P/EPS 57.20 40.43 40.68 36.27 37.61 36.06 62.46 -5.71%
  QoQ % 41.48% -0.61% 12.16% -3.56% 4.30% -42.27% -
  Horiz. % 91.58% 64.73% 65.13% 58.07% 60.21% 57.73% 100.00%
EY 1.75 2.47 2.46 2.76 2.66 2.77 1.60 6.17%
  QoQ % -29.15% 0.41% -10.87% 3.76% -3.97% 73.12% -
  Horiz. % 109.38% 154.38% 153.75% 172.50% 166.25% 173.12% 100.00%
DY 0.00 0.00 2.32 1.06 0.01 0.00 3.14 -
  QoQ % 0.00% 0.00% 118.87% 10,500.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 73.89% 33.76% 0.32% 0.00% 100.00%
P/NAPS 1.53 1.92 2.16 2.20 2.32 2.43 2.45 -27.00%
  QoQ % -20.31% -11.11% -1.82% -5.17% -4.53% -0.82% -
  Horiz. % 62.45% 78.37% 88.16% 89.80% 94.69% 99.18% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers