Highlights

[HOMERIZ] YoY Quarter Result on 2016-02-29 [#2]

Stock [HOMERIZ]: HOMERITZ CORP BHD
Announcement Date 28-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2016
Quarter 29-Feb-2016  [#2]
Profit Trend QoQ -     -9.23%    YoY -     23.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 40,383 40,459 42,753 42,492 37,848 28,641 23,512 9.43%
  YoY % -0.19% -5.37% 0.61% 12.27% 32.15% 21.81% -
  Horiz. % 171.75% 172.08% 181.83% 180.72% 160.97% 121.81% 100.00%
PBT 7,371 4,619 9,829 10,672 9,348 6,412 3,002 16.14%
  YoY % 59.58% -53.01% -7.90% 14.16% 45.79% 113.59% -
  Horiz. % 245.54% 153.86% 327.42% 355.50% 311.39% 213.59% 100.00%
Tax -1,850 -1,000 -2,250 -2,600 -2,150 -950 -217 42.91%
  YoY % -85.00% 55.56% 13.46% -20.93% -126.32% -337.79% -
  Horiz. % 852.53% 460.83% 1,036.87% 1,198.16% 990.78% 437.79% 100.00%
NP 5,521 3,619 7,579 8,072 7,198 5,462 2,785 12.08%
  YoY % 52.56% -52.25% -6.11% 12.14% 31.78% 96.12% -
  Horiz. % 198.24% 129.95% 272.14% 289.84% 258.46% 196.12% 100.00%
NP to SH 5,521 3,619 7,579 8,072 6,562 4,611 2,214 16.44%
  YoY % 52.56% -52.25% -6.11% 23.01% 42.31% 108.27% -
  Horiz. % 249.37% 163.46% 342.32% 364.59% 296.39% 208.27% 100.00%
Tax Rate 25.10 % 21.65 % 22.89 % 24.36 % 23.00 % 14.82 % 7.23 % 23.04%
  YoY % 15.94% -5.42% -6.03% 5.91% 55.20% 104.98% -
  Horiz. % 347.16% 299.45% 316.60% 336.93% 318.12% 204.98% 100.00%
Total Cost 34,862 36,840 35,174 34,420 30,650 23,179 20,727 9.05%
  YoY % -5.37% 4.74% 2.19% 12.30% 32.23% 11.83% -
  Horiz. % 168.20% 177.74% 169.70% 166.06% 147.87% 111.83% 100.00%
Net Worth 150,005 135,004 123,004 111,001 96,029 85,832 73,799 12.54%
  YoY % 11.11% 9.76% 10.81% 15.59% 11.88% 16.30% -
  Horiz. % 203.26% 182.93% 166.67% 150.41% 130.12% 116.30% 100.00%
Dividend
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Div - - 30 - - 1,996 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1.50% 0.00% 0.00% 100.00% -
Div Payout % - % - % 0.40 % - % - % 43.29 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.92% 0.00% 0.00% 100.00% -
Equity
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 150,005 135,004 123,004 111,001 96,029 85,832 73,799 12.54%
  YoY % 11.11% 9.76% 10.81% 15.59% 11.88% 16.30% -
  Horiz. % 203.26% 182.93% 166.67% 150.41% 130.12% 116.30% 100.00%
NOSH 300,010 300,010 300,010 300,004 200,060 199,610 199,459 7.04%
  YoY % 0.00% 0.00% 0.00% 49.96% 0.23% 0.08% -
  Horiz. % 150.41% 150.41% 150.41% 150.41% 100.30% 100.08% 100.00%
Ratio Analysis
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin 13.67 % 8.94 % 17.73 % 19.00 % 19.02 % 19.07 % 11.85 % 2.41%
  YoY % 52.91% -49.58% -6.68% -0.11% -0.26% 60.93% -
  Horiz. % 115.36% 75.44% 149.62% 160.34% 160.51% 160.93% 100.00%
ROE 3.68 % 2.68 % 6.16 % 7.27 % 6.83 % 5.37 % 3.00 % 3.46%
  YoY % 37.31% -56.49% -15.27% 6.44% 27.19% 79.00% -
  Horiz. % 122.67% 89.33% 205.33% 242.33% 227.67% 179.00% 100.00%
Per Share
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 13.46 13.49 14.25 14.16 18.92 14.35 11.79 2.23%
  YoY % -0.22% -5.33% 0.64% -25.16% 31.85% 21.71% -
  Horiz. % 114.16% 114.42% 120.87% 120.10% 160.47% 121.71% 100.00%
EPS 1.84 1.21 2.53 2.69 3.28 2.31 1.11 8.78%
  YoY % 52.07% -52.17% -5.95% -17.99% 41.99% 108.11% -
  Horiz. % 165.77% 109.01% 227.93% 242.34% 295.50% 208.11% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 1.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1.00% 0.00% 0.00% 100.00% -
NAPS 0.5000 0.4500 0.4100 0.3700 0.4800 0.4300 0.3700 5.14%
  YoY % 11.11% 9.76% 10.81% -22.92% 11.63% 16.22% -
  Horiz. % 135.14% 121.62% 110.81% 100.00% 129.73% 116.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,010
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 13.46 13.49 14.25 14.16 12.62 9.55 7.84 9.42%
  YoY % -0.22% -5.33% 0.64% 12.20% 32.15% 21.81% -
  Horiz. % 171.68% 172.07% 181.76% 180.61% 160.97% 121.81% 100.00%
EPS 1.84 1.21 2.53 2.69 2.19 1.54 0.74 16.39%
  YoY % 52.07% -52.17% -5.95% 22.83% 42.21% 108.11% -
  Horiz. % 248.65% 163.51% 341.89% 363.51% 295.95% 208.11% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.67 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1.49% 0.00% 0.00% 100.00% -
NAPS 0.5000 0.4500 0.4100 0.3700 0.3201 0.2861 0.2460 12.54%
  YoY % 11.11% 9.76% 10.81% 15.59% 11.88% 16.30% -
  Horiz. % 203.25% 182.93% 166.67% 150.41% 130.12% 116.30% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.6200 0.7550 0.9600 0.9900 1.2100 0.6750 0.3000 -
P/RPS 4.61 5.60 6.74 6.99 6.40 4.70 2.54 10.44%
  YoY % -17.68% -16.91% -3.58% 9.22% 36.17% 85.04% -
  Horiz. % 181.50% 220.47% 265.35% 275.20% 251.97% 185.04% 100.00%
P/EPS 33.69 62.59 38.00 36.79 36.89 29.22 27.03 3.74%
  YoY % -46.17% 64.71% 3.29% -0.27% 26.25% 8.10% -
  Horiz. % 124.64% 231.56% 140.58% 136.11% 136.48% 108.10% 100.00%
EY 2.97 1.60 2.63 2.72 2.71 3.42 3.70 -3.59%
  YoY % 85.62% -39.16% -3.31% 0.37% -20.76% -7.57% -
  Horiz. % 80.27% 43.24% 71.08% 73.51% 73.24% 92.43% 100.00%
DY 0.00 0.00 0.01 0.00 0.00 1.48 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.68% 0.00% 0.00% 100.00% -
P/NAPS 1.24 1.68 2.34 2.68 2.52 1.57 0.81 7.35%
  YoY % -26.19% -28.21% -12.69% 6.35% 60.51% 93.83% -
  Horiz. % 153.09% 207.41% 288.89% 330.86% 311.11% 193.83% 100.00%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 29/04/19 26/04/18 27/04/17 28/04/16 29/04/15 28/04/14 26/04/13 -
Price 0.6250 0.6900 0.9500 0.8750 1.0700 0.8050 0.3050 -
P/RPS 4.64 5.12 6.67 6.18 5.66 5.61 2.59 10.20%
  YoY % -9.38% -23.24% 7.93% 9.19% 0.89% 116.60% -
  Horiz. % 179.15% 197.68% 257.53% 238.61% 218.53% 216.60% 100.00%
P/EPS 33.96 57.20 37.61 32.52 32.62 34.85 27.48 3.59%
  YoY % -40.63% 52.09% 15.65% -0.31% -6.40% 26.82% -
  Horiz. % 123.58% 208.15% 136.86% 118.34% 118.70% 126.82% 100.00%
EY 2.94 1.75 2.66 3.08 3.07 2.87 3.64 -3.50%
  YoY % 68.00% -34.21% -13.64% 0.33% 6.97% -21.15% -
  Horiz. % 80.77% 48.08% 73.08% 84.62% 84.34% 78.85% 100.00%
DY 0.00 0.00 0.01 0.00 0.00 1.24 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.81% 0.00% 0.00% 100.00% -
P/NAPS 1.25 1.53 2.32 2.36 2.23 1.87 0.82 7.28%
  YoY % -18.30% -34.05% -1.69% 5.83% 19.25% 128.05% -
  Horiz. % 152.44% 186.59% 282.93% 287.80% 271.95% 228.05% 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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.220.00 
 3A 0.8450.00 
Partners & Brokers