Highlights

[HOMERIZ] YoY Quarter Result on 2013-11-30 [#1]

Stock [HOMERIZ]: HOMERITZ CORP BHD
Announcement Date 24-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2014
Quarter 30-Nov-2013  [#1]
Profit Trend QoQ -     -16.66%    YoY -     104.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 41,930 40,674 33,365 35,687 25,028 26,863 24,459 9.39%
  YoY % 3.09% 21.91% -6.51% 42.59% -6.83% 9.83% -
  Horiz. % 171.43% 166.29% 136.41% 145.91% 102.33% 109.83% 100.00%
PBT 10,986 11,643 6,149 7,863 3,657 3,747 3,819 19.24%
  YoY % -5.64% 89.35% -21.80% 115.01% -2.40% -1.89% -
  Horiz. % 287.67% 304.87% 161.01% 205.89% 95.76% 98.11% 100.00%
Tax -2,500 -2,750 -1,250 -1,300 -330 -220 -380 36.85%
  YoY % 9.09% -120.00% 3.85% -293.94% -50.00% 42.11% -
  Horiz. % 657.89% 723.68% 328.95% 342.11% 86.84% 57.89% 100.00%
NP 8,486 8,893 4,899 6,563 3,327 3,527 3,439 16.23%
  YoY % -4.58% 81.53% -25.35% 97.26% -5.67% 2.56% -
  Horiz. % 246.76% 258.59% 142.45% 190.84% 96.74% 102.56% 100.00%
NP to SH 8,486 8,893 4,261 5,792 2,827 3,174 3,439 16.23%
  YoY % -4.58% 108.71% -26.43% 104.88% -10.93% -7.71% -
  Horiz. % 246.76% 258.59% 123.90% 168.42% 82.20% 92.29% 100.00%
Tax Rate 22.76 % 23.62 % 20.33 % 16.53 % 9.02 % 5.87 % 9.95 % 14.77%
  YoY % -3.64% 16.18% 22.99% 83.26% 53.66% -41.01% -
  Horiz. % 228.74% 237.39% 204.32% 166.13% 90.65% 58.99% 100.00%
Total Cost 33,444 31,781 28,466 29,124 21,701 23,336 21,020 8.04%
  YoY % 5.23% 11.65% -2.26% 34.21% -7.01% 11.02% -
  Horiz. % 159.11% 151.19% 135.42% 138.55% 103.24% 111.02% 100.00%
Net Worth 126,004 111,162 96,022 87,878 76,188 65,875 59,982 13.16%
  YoY % 13.35% 15.77% 9.27% 15.34% 15.66% 9.82% -
  Horiz. % 210.07% 185.32% 160.08% 146.51% 127.02% 109.82% 100.00%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 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
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 126,004 111,162 96,022 87,878 76,188 65,875 59,982 13.16%
  YoY % 13.35% 15.77% 9.27% 15.34% 15.66% 9.82% -
  Horiz. % 210.07% 185.32% 160.08% 146.51% 127.02% 109.82% 100.00%
NOSH 300,010 300,439 200,046 199,724 200,496 199,622 199,941 6.99%
  YoY % -0.14% 50.18% 0.16% -0.39% 0.44% -0.16% -
  Horiz. % 150.05% 150.26% 100.05% 99.89% 100.28% 99.84% 100.00%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 20.24 % 21.86 % 14.68 % 18.39 % 13.29 % 13.13 % 14.06 % 6.25%
  YoY % -7.41% 48.91% -20.17% 38.37% 1.22% -6.61% -
  Horiz. % 143.95% 155.48% 104.41% 130.80% 94.52% 93.39% 100.00%
ROE 6.73 % 8.00 % 4.44 % 6.59 % 3.71 % 4.82 % 5.73 % 2.71%
  YoY % -15.88% 80.18% -32.63% 77.63% -23.03% -15.88% -
  Horiz. % 117.45% 139.62% 77.49% 115.01% 64.75% 84.12% 100.00%
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 13.98 13.54 16.68 17.87 12.48 13.46 12.23 2.25%
  YoY % 3.25% -18.82% -6.66% 43.19% -7.28% 10.06% -
  Horiz. % 114.31% 110.71% 136.39% 146.12% 102.04% 110.06% 100.00%
EPS 2.83 2.96 2.13 2.90 1.41 1.59 1.72 8.65%
  YoY % -4.39% 38.97% -26.55% 105.67% -11.32% -7.56% -
  Horiz. % 164.53% 172.09% 123.84% 168.60% 81.98% 92.44% 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 0.4200 0.3700 0.4800 0.4400 0.3800 0.3300 0.3000 5.76%
  YoY % 13.51% -22.92% 9.09% 15.79% 15.15% 10.00% -
  Horiz. % 140.00% 123.33% 160.00% 146.67% 126.67% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,010
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 13.98 13.56 11.12 11.90 8.34 8.95 8.15 9.40%
  YoY % 3.10% 21.94% -6.55% 42.69% -6.82% 9.82% -
  Horiz. % 171.53% 166.38% 136.44% 146.01% 102.33% 109.82% 100.00%
EPS 2.83 2.96 1.42 1.93 0.94 1.06 1.15 16.18%
  YoY % -4.39% 108.45% -26.42% 105.32% -11.32% -7.83% -
  Horiz. % 246.09% 257.39% 123.48% 167.83% 81.74% 92.17% 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 0.4200 0.3705 0.3201 0.2929 0.2540 0.2196 0.1999 13.16%
  YoY % 13.36% 15.75% 9.29% 15.31% 15.66% 9.85% -
  Horiz. % 210.11% 185.34% 160.13% 146.52% 127.06% 109.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.9000 1.0200 0.8300 0.5700 0.3400 0.2800 0.4800 -
P/RPS 6.44 7.53 4.98 3.19 2.72 2.08 3.92 8.62%
  YoY % -14.48% 51.20% 56.11% 17.28% 30.77% -46.94% -
  Horiz. % 164.29% 192.09% 127.04% 81.38% 69.39% 53.06% 100.00%
P/EPS 31.82 34.46 38.97 19.66 24.11 17.61 27.91 2.21%
  YoY % -7.66% -11.57% 98.22% -18.46% 36.91% -36.90% -
  Horiz. % 114.01% 123.47% 139.63% 70.44% 86.38% 63.10% 100.00%
EY 3.14 2.90 2.57 5.09 4.15 5.68 3.58 -2.16%
  YoY % 8.28% 12.84% -49.51% 22.65% -26.94% 58.66% -
  Horiz. % 87.71% 81.01% 71.79% 142.18% 115.92% 158.66% 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 2.14 2.76 1.73 1.30 0.89 0.85 1.60 4.96%
  YoY % -22.46% 59.54% 33.08% 46.07% 4.71% -46.88% -
  Horiz. % 133.75% 172.50% 108.12% 81.25% 55.62% 53.12% 100.00%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 25/01/17 28/01/16 29/01/15 24/01/14 30/01/13 30/01/12 28/01/11 -
Price 1.0200 1.0700 1.0600 0.6800 0.3650 0.3000 0.4700 -
P/RPS 7.30 7.90 6.36 3.81 2.92 2.23 3.84 11.29%
  YoY % -7.59% 24.21% 66.93% 30.48% 30.94% -41.93% -
  Horiz. % 190.10% 205.73% 165.63% 99.22% 76.04% 58.07% 100.00%
P/EPS 36.06 36.15 49.77 23.45 25.89 18.87 27.33 4.72%
  YoY % -0.25% -27.37% 112.24% -9.42% 37.20% -30.95% -
  Horiz. % 131.94% 132.27% 182.11% 85.80% 94.73% 69.05% 100.00%
EY 2.77 2.77 2.01 4.26 3.86 5.30 3.66 -4.53%
  YoY % 0.00% 37.81% -52.82% 10.36% -27.17% 44.81% -
  Horiz. % 75.68% 75.68% 54.92% 116.39% 105.46% 144.81% 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 2.43 2.89 2.21 1.55 0.96 0.91 1.57 7.54%
  YoY % -15.92% 30.77% 42.58% 61.46% 5.49% -42.04% -
  Horiz. % 154.78% 184.08% 140.76% 98.73% 61.15% 57.96% 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.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers