Highlights

[HOMERIZ] YoY Annualized Quarter Result on 2018-11-30 [#1]

Stock [HOMERIZ]: HOMERITZ CORP BHD
Announcement Date 23-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 30-Nov-2018  [#1]
Profit Trend QoQ -     -2.58%    YoY -     -21.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 144,392 183,932 167,720 162,696 133,460 142,748 100,112 6.29%
  YoY % -21.50% 9.67% 3.09% 21.91% -6.51% 42.59% -
  Horiz. % 144.23% 183.73% 167.53% 162.51% 133.31% 142.59% 100.00%
PBT 25,924 31,888 43,944 46,572 24,596 31,452 14,628 10.00%
  YoY % -18.70% -27.43% -5.64% 89.35% -21.80% 115.01% -
  Horiz. % 177.22% 217.99% 300.41% 318.38% 168.14% 215.01% 100.00%
Tax -5,400 -5,600 -10,000 -11,000 -5,000 -5,200 -1,320 26.45%
  YoY % 3.57% 44.00% 9.09% -120.00% 3.85% -293.94% -
  Horiz. % 409.09% 424.24% 757.58% 833.33% 378.79% 393.94% 100.00%
NP 20,524 26,288 33,944 35,572 19,596 26,252 13,308 7.48%
  YoY % -21.93% -22.55% -4.58% 81.53% -25.35% 97.26% -
  Horiz. % 154.22% 197.54% 255.06% 267.30% 147.25% 197.26% 100.00%
NP to SH 20,524 26,288 33,944 35,572 17,044 23,168 11,308 10.44%
  YoY % -21.93% -22.55% -4.58% 108.71% -26.43% 104.88% -
  Horiz. % 181.50% 232.47% 300.18% 314.57% 150.73% 204.88% 100.00%
Tax Rate 20.83 % 17.56 % 22.76 % 23.62 % 20.33 % 16.53 % 9.02 % 14.96%
  YoY % 18.62% -22.85% -3.64% 16.18% 22.99% 83.26% -
  Horiz. % 230.93% 194.68% 252.33% 261.86% 225.39% 183.26% 100.00%
Total Cost 123,868 157,644 133,776 127,124 113,864 116,496 86,804 6.10%
  YoY % -21.43% 17.84% 5.23% 11.65% -2.26% 34.21% -
  Horiz. % 142.70% 181.61% 154.11% 146.45% 131.17% 134.21% 100.00%
Net Worth 150,005 138,120 126,004 111,162 96,022 87,878 76,188 11.95%
  YoY % 8.60% 9.62% 13.35% 15.77% 9.27% 15.34% -
  Horiz. % 196.89% 181.29% 165.38% 145.90% 126.03% 115.34% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 150,005 138,120 126,004 111,162 96,022 87,878 76,188 11.95%
  YoY % 8.60% 9.62% 13.35% 15.77% 9.27% 15.34% -
  Horiz. % 196.89% 181.29% 165.38% 145.90% 126.03% 115.34% 100.00%
NOSH 300,010 300,262 300,010 300,439 200,046 199,724 200,496 6.94%
  YoY % -0.08% 0.08% -0.14% 50.18% 0.16% -0.39% -
  Horiz. % 149.63% 149.76% 149.63% 149.85% 99.78% 99.61% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 14.21 % 14.29 % 20.24 % 21.86 % 14.68 % 18.39 % 13.29 % 1.12%
  YoY % -0.56% -29.40% -7.41% 48.91% -20.17% 38.37% -
  Horiz. % 106.92% 107.52% 152.29% 164.48% 110.46% 138.37% 100.00%
ROE 13.68 % 19.03 % 26.94 % 32.00 % 17.75 % 26.36 % 14.84 % -1.35%
  YoY % -28.11% -29.36% -15.81% 80.28% -32.66% 77.63% -
  Horiz. % 92.18% 128.23% 181.54% 215.63% 119.61% 177.63% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 48.13 61.26 55.90 54.15 66.71 71.47 49.93 -0.61%
  YoY % -21.43% 9.59% 3.23% -18.83% -6.66% 43.14% -
  Horiz. % 96.39% 122.69% 111.96% 108.45% 133.61% 143.14% 100.00%
EPS 6.84 8.76 11.32 11.84 8.52 11.60 5.64 3.27%
  YoY % -21.92% -22.61% -4.39% 38.97% -26.55% 105.67% -
  Horiz. % 121.28% 155.32% 200.71% 209.93% 151.06% 205.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5000 0.4600 0.4200 0.3700 0.4800 0.4400 0.3800 4.68%
  YoY % 8.70% 9.52% 13.51% -22.92% 9.09% 15.79% -
  Horiz. % 131.58% 121.05% 110.53% 97.37% 126.32% 115.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,058
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 48.13 61.31 55.90 54.23 44.49 47.58 33.37 6.29%
  YoY % -21.50% 9.68% 3.08% 21.89% -6.49% 42.58% -
  Horiz. % 144.23% 183.73% 167.52% 162.51% 133.32% 142.58% 100.00%
EPS 6.84 8.76 11.32 11.86 5.68 7.72 3.77 10.43%
  YoY % -21.92% -22.61% -4.55% 108.80% -26.42% 104.77% -
  Horiz. % 181.43% 232.36% 300.27% 314.59% 150.66% 204.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5000 0.4604 0.4200 0.3705 0.3201 0.2929 0.2540 11.94%
  YoY % 8.60% 9.62% 13.36% 15.75% 9.29% 15.31% -
  Horiz. % 196.85% 181.26% 165.35% 145.87% 126.02% 115.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.7050 0.9100 0.9000 1.0200 0.8300 0.5700 0.3400 -
P/RPS 1.46 1.49 1.61 1.88 1.24 0.80 0.68 13.57%
  YoY % -2.01% -7.45% -14.36% 51.61% 55.00% 17.65% -
  Horiz. % 214.71% 219.12% 236.76% 276.47% 182.35% 117.65% 100.00%
P/EPS 10.31 10.39 7.95 8.61 9.74 4.91 6.03 9.35%
  YoY % -0.77% 30.69% -7.67% -11.60% 98.37% -18.57% -
  Horiz. % 170.98% 172.31% 131.84% 142.79% 161.53% 81.43% 100.00%
EY 9.70 9.62 12.57 11.61 10.27 20.35 16.59 -8.55%
  YoY % 0.83% -23.47% 8.27% 13.05% -49.53% 22.66% -
  Horiz. % 58.47% 57.99% 75.77% 69.98% 61.90% 122.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.41 1.98 2.14 2.76 1.73 1.30 0.89 7.97%
  YoY % -28.79% -7.48% -22.46% 59.54% 33.08% 46.07% -
  Horiz. % 158.43% 222.47% 240.45% 310.11% 194.38% 146.07% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 23/01/19 25/01/18 25/01/17 28/01/16 29/01/15 24/01/14 30/01/13 -
Price 0.6700 0.8850 1.0200 1.0700 1.0600 0.6800 0.3650 -
P/RPS 1.39 1.44 1.82 1.98 1.59 0.95 0.73 11.33%
  YoY % -3.47% -20.88% -8.08% 24.53% 67.37% 30.14% -
  Horiz. % 190.41% 197.26% 249.32% 271.23% 217.81% 130.14% 100.00%
P/EPS 9.79 10.11 9.02 9.04 12.44 5.86 6.47 7.14%
  YoY % -3.17% 12.08% -0.22% -27.33% 112.29% -9.43% -
  Horiz. % 151.31% 156.26% 139.41% 139.72% 192.27% 90.57% 100.00%
EY 10.21 9.89 11.09 11.07 8.04 17.06 15.45 -6.67%
  YoY % 3.24% -10.82% 0.18% 37.69% -52.87% 10.42% -
  Horiz. % 66.08% 64.01% 71.78% 71.65% 52.04% 110.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.34 1.92 2.43 2.89 2.21 1.55 0.96 5.71%
  YoY % -30.21% -20.99% -15.92% 30.77% 42.58% 61.46% -
  Horiz. % 139.58% 200.00% 253.13% 301.04% 230.21% 161.46% 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.
 


 

336  327  531  1015 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.895-0.075 
 IWCITY 1.22-0.10 
 EKOVEST-WB 0.395-0.085 
 IRIS 0.185+0.015 
 MTRONIC-WA 0.03+0.025 
 BARAKAH 0.095+0.005 
 VELESTO 0.315+0.01 
 IMPIANA 0.055-0.01 
 GADANG 0.90-0.045 
 WCT-WE 0.16-0.02 
Partners & Brokers