Highlights

[HOMERIZ] YoY Annualized Quarter Result on 2018-08-31 [#4]

Stock [HOMERIZ]: HOMERITZ CORP BHD
Announcement Date 30-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 31-Aug-2018  [#4]
Profit Trend QoQ -     6.71%    YoY -     -31.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 147,709 166,445 168,958 157,567 146,419 127,176 112,905 4.58%
  YoY % -11.26% -1.49% 7.23% 7.61% 15.13% 12.64% -
  Horiz. % 130.83% 147.42% 149.65% 139.56% 129.68% 112.64% 100.00%
PBT 27,678 27,208 39,121 36,166 33,518 26,450 20,566 5.07%
  YoY % 1.73% -30.45% 8.17% 7.90% 26.72% 28.61% -
  Horiz. % 134.58% 132.30% 190.22% 175.85% 162.98% 128.61% 100.00%
Tax -5,555 -6,140 -8,233 -8,140 -7,819 -2,147 -2,625 13.30%
  YoY % 9.53% 25.42% -1.14% -4.11% -264.18% 18.21% -
  Horiz. % 211.62% 233.90% 313.64% 310.10% 297.87% 81.79% 100.00%
NP 22,123 21,068 30,888 28,026 25,699 24,303 17,941 3.55%
  YoY % 5.01% -31.79% 10.21% 9.05% 5.74% 35.46% -
  Horiz. % 123.31% 117.43% 172.16% 156.21% 143.24% 135.46% 100.00%
NP to SH 22,123 21,068 30,888 28,026 23,551 20,247 15,118 6.55%
  YoY % 5.01% -31.79% 10.21% 19.00% 16.32% 33.93% -
  Horiz. % 146.34% 139.36% 204.31% 185.38% 155.78% 133.93% 100.00%
Tax Rate 20.07 % 22.57 % 21.04 % 22.51 % 23.33 % 8.12 % 12.76 % 7.84%
  YoY % -11.08% 7.27% -6.53% -3.51% 187.32% -36.36% -
  Horiz. % 157.29% 176.88% 164.89% 176.41% 182.84% 63.64% 100.00%
Total Cost 125,586 145,377 138,070 129,541 120,720 102,873 94,964 4.77%
  YoY % -13.61% 5.29% 6.58% 7.31% 17.35% 8.33% -
  Horiz. % 132.25% 153.09% 145.39% 136.41% 127.12% 108.33% 100.00%
Net Worth 156,005 144,004 132,004 117,003 102,004 92,031 81,989 11.31%
  YoY % 8.33% 9.09% 12.82% 14.70% 10.84% 12.25% -
  Horiz. % 190.28% 175.64% 161.00% 142.71% 124.41% 112.25% 100.00%
Dividend
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Div 9,000 7,500 12,600 15,000 12,000 10,203 7,499 3.09%
  YoY % 20.00% -40.48% -16.00% 25.00% 17.61% 36.07% -
  Horiz. % 120.02% 100.02% 168.03% 200.03% 160.03% 136.07% 100.00%
Div Payout % 40.68 % 35.60 % 40.79 % 53.52 % 50.96 % 50.40 % 49.60 % -3.25%
  YoY % 14.27% -12.72% -23.79% 5.02% 1.11% 1.61% -
  Horiz. % 82.02% 71.77% 82.24% 107.90% 102.74% 101.61% 100.00%
Equity
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 156,005 144,004 132,004 117,003 102,004 92,031 81,989 11.31%
  YoY % 8.33% 9.09% 12.82% 14.70% 10.84% 12.25% -
  Horiz. % 190.28% 175.64% 161.00% 142.71% 124.41% 112.25% 100.00%
NOSH 300,010 300,010 300,010 300,010 300,012 200,069 199,973 6.99%
  YoY % 0.00% 0.00% 0.00% -0.00% 49.95% 0.05% -
  Horiz. % 150.03% 150.02% 150.02% 150.02% 150.03% 100.05% 100.00%
Ratio Analysis
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin 14.98 % 12.66 % 18.28 % 17.79 % 17.55 % 19.11 % 15.89 % -0.98%
  YoY % 18.33% -30.74% 2.75% 1.37% -8.16% 20.26% -
  Horiz. % 94.27% 79.67% 115.04% 111.96% 110.45% 120.26% 100.00%
ROE 14.18 % 14.63 % 23.40 % 23.95 % 23.09 % 22.00 % 18.44 % -4.28%
  YoY % -3.08% -37.48% -2.30% 3.72% 4.95% 19.31% -
  Horiz. % 76.90% 79.34% 126.90% 129.88% 125.22% 119.31% 100.00%
Per Share
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 49.23 55.48 56.32 52.52 48.80 63.57 56.46 -2.26%
  YoY % -11.27% -1.49% 7.24% 7.62% -23.23% 12.59% -
  Horiz. % 87.19% 98.26% 99.75% 93.02% 86.43% 112.59% 100.00%
EPS 7.37 7.02 10.30 9.34 7.85 10.12 7.56 -0.42%
  YoY % 4.99% -31.84% 10.28% 18.98% -22.43% 33.86% -
  Horiz. % 97.49% 92.86% 136.24% 123.54% 103.84% 133.86% 100.00%
DPS 3.00 2.50 4.20 5.00 4.00 5.10 3.75 -3.65%
  YoY % 20.00% -40.48% -16.00% 25.00% -21.57% 36.00% -
  Horiz. % 80.00% 66.67% 112.00% 133.33% 106.67% 136.00% 100.00%
NAPS 0.5200 0.4800 0.4400 0.3900 0.3400 0.4600 0.4100 4.04%
  YoY % 8.33% 9.09% 12.82% 14.71% -26.09% 12.20% -
  Horiz. % 126.83% 117.07% 107.32% 95.12% 82.93% 112.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,023
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 49.23 55.48 56.31 52.52 48.80 42.39 37.63 4.58%
  YoY % -11.27% -1.47% 7.22% 7.62% 15.12% 12.65% -
  Horiz. % 130.83% 147.44% 149.64% 139.57% 129.68% 112.65% 100.00%
EPS 7.37 7.02 10.30 9.34 7.85 6.75 5.04 6.54%
  YoY % 4.99% -31.84% 10.28% 18.98% 16.30% 33.93% -
  Horiz. % 146.23% 139.29% 204.37% 185.32% 155.75% 133.93% 100.00%
DPS 3.00 2.50 4.20 5.00 4.00 3.40 2.50 3.08%
  YoY % 20.00% -40.48% -16.00% 25.00% 17.65% 36.00% -
  Horiz. % 120.00% 100.00% 168.00% 200.00% 160.00% 136.00% 100.00%
NAPS 0.5200 0.4800 0.4400 0.3900 0.3400 0.3067 0.2733 11.31%
  YoY % 8.33% 9.09% 12.82% 14.71% 10.86% 12.22% -
  Horiz. % 190.27% 175.63% 161.00% 142.70% 124.41% 112.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.6350 0.7050 0.9350 0.8850 0.9150 0.7850 0.4100 -
P/RPS 1.29 1.27 1.66 1.69 1.87 1.23 0.73 9.95%
  YoY % 1.57% -23.49% -1.78% -9.63% 52.03% 68.49% -
  Horiz. % 176.71% 173.97% 227.40% 231.51% 256.16% 168.49% 100.00%
P/EPS 8.61 10.04 9.08 9.47 11.66 7.76 5.42 8.02%
  YoY % -14.24% 10.57% -4.12% -18.78% 50.26% 43.17% -
  Horiz. % 158.86% 185.24% 167.53% 174.72% 215.13% 143.17% 100.00%
EY 11.61 9.96 11.01 10.56 8.58 12.89 18.44 -7.42%
  YoY % 16.57% -9.54% 4.26% 23.08% -33.44% -30.10% -
  Horiz. % 62.96% 54.01% 59.71% 57.27% 46.53% 69.90% 100.00%
DY 4.72 3.55 4.49 5.65 4.37 6.50 9.15 -10.44%
  YoY % 32.96% -20.94% -20.53% 29.29% -32.77% -28.96% -
  Horiz. % 51.58% 38.80% 49.07% 61.75% 47.76% 71.04% 100.00%
P/NAPS 1.22 1.47 2.13 2.27 2.69 1.71 1.00 3.37%
  YoY % -17.01% -30.99% -6.17% -15.61% 57.31% 71.00% -
  Horiz. % 122.00% 147.00% 213.00% 227.00% 269.00% 171.00% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 29/10/19 30/10/18 30/10/17 27/10/16 29/10/15 31/10/14 28/10/13 -
Price 0.7500 0.6750 0.9500 0.9550 1.1300 0.8800 0.4700 -
P/RPS 1.52 1.22 1.69 1.82 2.32 1.38 0.83 10.60%
  YoY % 24.59% -27.81% -7.14% -21.55% 68.12% 66.27% -
  Horiz. % 183.13% 146.99% 203.61% 219.28% 279.52% 166.27% 100.00%
P/EPS 10.17 9.61 9.23 10.22 14.39 8.70 6.22 8.54%
  YoY % 5.83% 4.12% -9.69% -28.98% 65.40% 39.87% -
  Horiz. % 163.50% 154.50% 148.39% 164.31% 231.35% 139.87% 100.00%
EY 9.83 10.40 10.84 9.78 6.95 11.50 16.09 -7.88%
  YoY % -5.48% -4.06% 10.84% 40.72% -39.57% -28.53% -
  Horiz. % 61.09% 64.64% 67.37% 60.78% 43.19% 71.47% 100.00%
DY 4.00 3.70 4.42 5.24 3.54 5.80 7.98 -10.87%
  YoY % 8.11% -16.29% -15.65% 48.02% -38.97% -27.32% -
  Horiz. % 50.13% 46.37% 55.39% 65.66% 44.36% 72.68% 100.00%
P/NAPS 1.44 1.41 2.16 2.45 3.32 1.91 1.15 3.82%
  YoY % 2.13% -34.72% -11.84% -26.20% 73.82% 66.09% -
  Horiz. % 125.22% 122.61% 187.83% 213.04% 288.70% 166.09% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. KLCI waves 8 KLCI waves
2. This Company Stock Surged 245% As It's Coronavirus Vaccine Approved For Phase II Human Trial Market update
3. MTAG (0213) ( REPOSTING) ANOTHER GLOVES, FACE MASKS & RESPIRATORS DISTRIBUTORS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. [转贴] 轻松谈:庄家炒股的方法 Good Articles to Share
5. [转贴] HARTA FY2020 Q4 - E.E. CAMERON Good Articles to Share
6. [转贴] [GD EXPRESS CARRIER BHD:QoQ税前利润与上一季度相比增长14.8%,主要是由于应占联营公司的利润] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Genting Malaysia Bhd to undertake MSS, VSS for employees in Covid-19 restructuring exercise save malaysia!
8. [转贴] [Facebook live video:浅谈Serba Dinamik holdings bhd (Serbadk)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers