Highlights

[HOMERIZ] YoY Quarter Result on 2009-11-30 [#1]

Stock [HOMERIZ]: HOMERITZ CORP BHD
Announcement Date 17-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2010
Quarter 30-Nov-2009  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08  -   -  CAGR
Revenue 25,028 26,863 24,459 30,664 -  -   -  -
  YoY % -6.83% 9.83% -20.24% 0.00% - - -
  Horiz. % 81.62% 87.60% 79.76% 100.00% - - -
PBT 3,657 3,747 3,819 6,388 -  -   -  -
  YoY % -2.40% -1.89% -40.22% 0.00% - - -
  Horiz. % 57.25% 58.66% 59.78% 100.00% - - -
Tax -330 -220 -380 -475 -  -   -  -
  YoY % -50.00% 42.11% 20.00% 0.00% - - -
  Horiz. % 69.47% 46.32% 80.00% 100.00% - - -
NP 3,327 3,527 3,439 5,913 -  -   -  -
  YoY % -5.67% 2.56% -41.84% 0.00% - - -
  Horiz. % 56.27% 59.65% 58.16% 100.00% - - -
NP to SH 2,827 3,174 3,439 5,913 -  -   -  -
  YoY % -10.93% -7.71% -41.84% 0.00% - - -
  Horiz. % 47.81% 53.68% 58.16% 100.00% - - -
Tax Rate 9.02 % 5.87 % 9.95 % 7.44 % - %  -  %  -  % -
  YoY % 53.66% -41.01% 33.74% 0.00% - - -
  Horiz. % 121.24% 78.90% 133.74% 100.00% - - -
Total Cost 21,701 23,336 21,020 24,751 -  -   -  -
  YoY % -7.01% 11.02% -15.07% 0.00% - - -
  Horiz. % 87.68% 94.28% 84.93% 100.00% - - -
Net Worth 76,188 65,875 59,982 15,472 -  -   -  -
  YoY % 15.66% 9.82% 287.68% 0.00% - - -
  Horiz. % 492.43% 425.77% 387.68% 100.00% - - -
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08  -   -  CAGR
Div - - - 807 -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 13.65 % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08  -   -  CAGR
Net Worth 76,188 65,875 59,982 15,472 -  -   -  -
  YoY % 15.66% 9.82% 287.68% 0.00% - - -
  Horiz. % 492.43% 425.77% 387.68% 100.00% - - -
NOSH 200,496 199,622 199,941 67,269 -  -   -  -
  YoY % 0.44% -0.16% 197.22% 0.00% - - -
  Horiz. % 298.05% 296.75% 297.22% 100.00% - - -
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08  -   -  CAGR
NP Margin 13.29 % 13.13 % 14.06 % 19.28 % - %  -  %  -  % -
  YoY % 1.22% -6.61% -27.07% 0.00% - - -
  Horiz. % 68.93% 68.10% 72.93% 100.00% - - -
ROE 3.71 % 4.82 % 5.73 % 38.22 % - %  -  %  -  % -
  YoY % -23.03% -15.88% -85.01% 0.00% - - -
  Horiz. % 9.71% 12.61% 14.99% 100.00% - - -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08  -   -  CAGR
RPS 12.48 13.46 12.23 45.58 -  -   -  -
  YoY % -7.28% 10.06% -73.17% 0.00% - - -
  Horiz. % 27.38% 29.53% 26.83% 100.00% - - -
EPS 1.41 1.59 1.72 8.79 -  -   -  -
  YoY % -11.32% -7.56% -80.43% 0.00% - - -
  Horiz. % 16.04% 18.09% 19.57% 100.00% - - -
DPS 0.00 0.00 0.00 1.20 -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3800 0.3300 0.3000 0.2300 -  -   -  -
  YoY % 15.15% 10.00% 30.43% 0.00% - - -
  Horiz. % 165.22% 143.48% 130.43% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 300,010
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08  -   -  CAGR
RPS 8.34 8.95 8.15 10.22 -  -   -  -
  YoY % -6.82% 9.82% -20.25% 0.00% - - -
  Horiz. % 81.60% 87.57% 79.75% 100.00% - - -
EPS 0.94 1.06 1.15 1.97 -  -   -  -
  YoY % -11.32% -7.83% -41.62% 0.00% - - -
  Horiz. % 47.72% 53.81% 58.38% 100.00% - - -
DPS 0.00 0.00 0.00 0.27 -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2540 0.2196 0.1999 0.0516 -  -   -  -
  YoY % 15.66% 9.85% 287.40% 0.00% - - -
  Horiz. % 492.25% 425.58% 387.40% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08  -   -  CAGR
Date 30/11/12 30/11/11 30/11/10 - -  -   -  -
Price 0.3400 0.2800 0.4800 0.0000 0.0000  -   -  -
P/RPS 2.72 2.08 3.92 0.00 0.00  -   -  -
  YoY % 30.77% -46.94% 0.00% 0.00% - - -
  Horiz. % 69.39% 53.06% 100.00% - - - -
P/EPS 24.11 17.61 27.91 0.00 0.00  -   -  -
  YoY % 36.91% -36.90% 0.00% 0.00% - - -
  Horiz. % 86.38% 63.10% 100.00% - - - -
EY 4.15 5.68 3.58 0.00 0.00  -   -  -
  YoY % -26.94% 58.66% 0.00% 0.00% - - -
  Horiz. % 115.92% 158.66% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 0.89 0.85 1.60 0.00 0.00  -   -  -
  YoY % 4.71% -46.88% 0.00% 0.00% - - -
  Horiz. % 55.62% 53.12% 100.00% - - - -
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08  -   -  CAGR
Date 30/01/13 30/01/12 28/01/11 17/02/10 -  -   -  -
Price 0.3650 0.3000 0.4700 0.6500 0.0000  -   -  -
P/RPS 2.92 2.23 3.84 1.43 0.00  -   -  -
  YoY % 30.94% -41.93% 168.53% 0.00% - - -
  Horiz. % 204.20% 155.94% 268.53% 100.00% - - -
P/EPS 25.89 18.87 27.33 7.39 0.00  -   -  -
  YoY % 37.20% -30.95% 269.82% 0.00% - - -
  Horiz. % 350.34% 255.35% 369.82% 100.00% - - -
EY 3.86 5.30 3.66 13.52 0.00  -   -  -
  YoY % -27.17% 44.81% -72.93% 0.00% - - -
  Horiz. % 28.55% 39.20% 27.07% 100.00% - - -
DY 0.00 0.00 0.00 1.85 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.96 0.91 1.57 2.83 0.00  -   -  -
  YoY % 5.49% -42.04% -44.52% 0.00% - - -
  Horiz. % 33.92% 32.16% 55.48% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers