Highlights

[HOMERIZ] QoQ TTM Result on 2019-05-31 [#3]

Stock [HOMERIZ]: HOMERITZ CORP BHD
Announcement Date 08-Jul-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 31-May-2019  [#3]
Profit Trend QoQ -     11.11%    YoY -     9.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 154,208 156,484 156,560 166,445 165,943 170,717 173,011 -7.39%
  QoQ % -1.45% -0.05% -5.94% 0.30% -2.80% -1.33% -
  Horiz. % 89.13% 90.45% 90.49% 96.20% 95.91% 98.67% 100.00%
PBT 30,607 28,469 25,717 27,208 27,438 30,897 36,107 -10.44%
  QoQ % 7.51% 10.70% -5.48% -0.84% -11.20% -14.43% -
  Horiz. % 84.77% 78.85% 71.22% 75.35% 75.99% 85.57% 100.00%
Tax -6,686 -6,940 -6,090 -6,140 -5,625 -5,883 -7,133 -4.23%
  QoQ % 3.66% -13.96% 0.81% -9.16% 4.39% 17.52% -
  Horiz. % 93.73% 97.29% 85.38% 86.08% 78.86% 82.48% 100.00%
NP 23,921 21,529 19,627 21,068 21,813 25,014 28,974 -12.00%
  QoQ % 11.11% 9.69% -6.84% -3.42% -12.80% -13.67% -
  Horiz. % 82.56% 74.30% 67.74% 72.71% 75.28% 86.33% 100.00%
NP to SH 23,921 21,529 19,627 21,068 21,813 25,014 28,974 -12.00%
  QoQ % 11.11% 9.69% -6.84% -3.42% -12.80% -13.67% -
  Horiz. % 82.56% 74.30% 67.74% 72.71% 75.28% 86.33% 100.00%
Tax Rate 21.84 % 24.38 % 23.68 % 22.57 % 20.50 % 19.04 % 19.76 % 6.91%
  QoQ % -10.42% 2.96% 4.92% 10.10% 7.67% -3.64% -
  Horiz. % 110.53% 123.38% 119.84% 114.22% 103.74% 96.36% 100.00%
Total Cost 130,287 134,955 136,933 145,377 144,130 145,703 144,037 -6.48%
  QoQ % -3.46% -1.44% -5.81% 0.87% -1.08% 1.16% -
  Horiz. % 90.45% 93.69% 95.07% 100.93% 100.06% 101.16% 100.00%
Net Worth 156,005 150,005 150,005 144,004 141,004 135,004 138,120 8.46%
  QoQ % 4.00% 0.00% 4.17% 2.13% 4.44% -2.26% -
  Horiz. % 112.95% 108.60% 108.60% 104.26% 102.09% 97.74% 100.00%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div 10,500 7,500 7,500 7,500 9,600 9,600 9,630 5.94%
  QoQ % 40.00% 0.00% 0.00% -21.88% 0.00% -0.31% -
  Horiz. % 109.03% 77.88% 77.88% 77.88% 99.69% 99.69% 100.00%
Div Payout % 43.90 % 34.84 % 38.21 % 35.60 % 44.01 % 38.38 % 33.24 % 20.40%
  QoQ % 26.00% -8.82% 7.33% -19.11% 14.67% 15.46% -
  Horiz. % 132.07% 104.81% 114.95% 107.10% 132.40% 115.46% 100.00%
Equity
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 156,005 150,005 150,005 144,004 141,004 135,004 138,120 8.46%
  QoQ % 4.00% 0.00% 4.17% 2.13% 4.44% -2.26% -
  Horiz. % 112.95% 108.60% 108.60% 104.26% 102.09% 97.74% 100.00%
NOSH 300,010 300,010 300,010 300,010 300,010 300,010 300,262 -0.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.08% -
  Horiz. % 99.92% 99.92% 99.92% 99.92% 99.92% 99.92% 100.00%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 15.51 % 13.76 % 12.54 % 12.66 % 13.14 % 14.65 % 16.75 % -5.00%
  QoQ % 12.72% 9.73% -0.95% -3.65% -10.31% -12.54% -
  Horiz. % 92.60% 82.15% 74.87% 75.58% 78.45% 87.46% 100.00%
ROE 15.33 % 14.35 % 13.08 % 14.63 % 15.47 % 18.53 % 20.98 % -18.89%
  QoQ % 6.83% 9.71% -10.59% -5.43% -16.51% -11.68% -
  Horiz. % 73.07% 68.40% 62.35% 69.73% 73.74% 88.32% 100.00%
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 51.40 52.16 52.18 55.48 55.31 56.90 57.62 -7.34%
  QoQ % -1.46% -0.04% -5.95% 0.31% -2.79% -1.25% -
  Horiz. % 89.21% 90.52% 90.56% 96.29% 95.99% 98.75% 100.00%
EPS 7.97 7.18 6.54 7.02 7.27 8.34 9.65 -11.98%
  QoQ % 11.00% 9.79% -6.84% -3.44% -12.83% -13.58% -
  Horiz. % 82.59% 74.40% 67.77% 72.75% 75.34% 86.42% 100.00%
DPS 3.50 2.50 2.50 2.50 3.20 3.20 3.21 5.94%
  QoQ % 40.00% 0.00% 0.00% -21.88% 0.00% -0.31% -
  Horiz. % 109.03% 77.88% 77.88% 77.88% 99.69% 99.69% 100.00%
NAPS 0.5200 0.5000 0.5000 0.4800 0.4700 0.4500 0.4600 8.52%
  QoQ % 4.00% 0.00% 4.17% 2.13% 4.44% -2.17% -
  Horiz. % 113.04% 108.70% 108.70% 104.35% 102.17% 97.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,010
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 51.40 52.16 52.18 55.48 55.31 56.90 57.67 -7.39%
  QoQ % -1.46% -0.04% -5.95% 0.31% -2.79% -1.34% -
  Horiz. % 89.13% 90.45% 90.48% 96.20% 95.91% 98.66% 100.00%
EPS 7.97 7.18 6.54 7.02 7.27 8.34 9.66 -12.04%
  QoQ % 11.00% 9.79% -6.84% -3.44% -12.83% -13.66% -
  Horiz. % 82.51% 74.33% 67.70% 72.67% 75.26% 86.34% 100.00%
DPS 3.50 2.50 2.50 2.50 3.20 3.20 3.21 5.94%
  QoQ % 40.00% 0.00% 0.00% -21.88% 0.00% -0.31% -
  Horiz. % 109.03% 77.88% 77.88% 77.88% 99.69% 99.69% 100.00%
NAPS 0.5200 0.5000 0.5000 0.4800 0.4700 0.4500 0.4604 8.46%
  QoQ % 4.00% 0.00% 4.17% 2.13% 4.44% -2.26% -
  Horiz. % 112.95% 108.60% 108.60% 104.26% 102.09% 97.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.6300 0.6200 0.7050 0.7050 0.6300 0.7550 0.9100 -
P/RPS 1.23 1.19 1.35 1.27 1.14 1.33 1.58 -15.39%
  QoQ % 3.36% -11.85% 6.30% 11.40% -14.29% -15.82% -
  Horiz. % 77.85% 75.32% 85.44% 80.38% 72.15% 84.18% 100.00%
P/EPS 7.90 8.64 10.78 10.04 8.66 9.06 9.43 -11.14%
  QoQ % -8.56% -19.85% 7.37% 15.94% -4.42% -3.92% -
  Horiz. % 83.78% 91.62% 114.32% 106.47% 91.83% 96.08% 100.00%
EY 12.66 11.57 9.28 9.96 11.54 11.04 10.60 12.58%
  QoQ % 9.42% 24.68% -6.83% -13.69% 4.53% 4.15% -
  Horiz. % 119.43% 109.15% 87.55% 93.96% 108.87% 104.15% 100.00%
DY 5.56 4.03 3.55 3.55 5.08 4.24 3.53 35.41%
  QoQ % 37.97% 13.52% 0.00% -30.12% 19.81% 20.11% -
  Horiz. % 157.51% 114.16% 100.57% 100.57% 143.91% 120.11% 100.00%
P/NAPS 1.21 1.24 1.41 1.47 1.34 1.68 1.98 -28.01%
  QoQ % -2.42% -12.06% -4.08% 9.70% -20.24% -15.15% -
  Horiz. % 61.11% 62.63% 71.21% 74.24% 67.68% 84.85% 100.00%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 08/07/19 29/04/19 23/01/19 30/10/18 26/07/18 26/04/18 25/01/18 -
Price 0.6250 0.6250 0.6700 0.6750 0.6950 0.6900 0.8850 -
P/RPS 1.22 1.20 1.28 1.22 1.26 1.21 1.54 -14.40%
  QoQ % 1.67% -6.25% 4.92% -3.17% 4.13% -21.43% -
  Horiz. % 79.22% 77.92% 83.12% 79.22% 81.82% 78.57% 100.00%
P/EPS 7.84 8.71 10.24 9.61 9.56 8.28 9.17 -9.93%
  QoQ % -9.99% -14.94% 6.56% 0.52% 15.46% -9.71% -
  Horiz. % 85.50% 94.98% 111.67% 104.80% 104.25% 90.29% 100.00%
EY 12.76 11.48 9.76 10.40 10.46 12.08 10.90 11.09%
  QoQ % 11.15% 17.62% -6.15% -0.57% -13.41% 10.83% -
  Horiz. % 117.06% 105.32% 89.54% 95.41% 95.96% 110.83% 100.00%
DY 5.60 4.00 3.73 3.70 4.60 4.64 3.63 33.55%
  QoQ % 40.00% 7.24% 0.81% -19.57% -0.86% 27.82% -
  Horiz. % 154.27% 110.19% 102.75% 101.93% 126.72% 127.82% 100.00%
P/NAPS 1.20 1.25 1.34 1.41 1.48 1.53 1.92 -26.92%
  QoQ % -4.00% -6.72% -4.96% -4.73% -3.27% -20.31% -
  Horiz. % 62.50% 65.10% 69.79% 73.44% 77.08% 79.69% 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.
 


 

1958 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.4150.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.220.00 
 3A 0.850.00 

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. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers