Highlights

[HOMERIZ] YoY 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 -     -18.05%    YoY -     -21.93%
Quarter Report


View:


Show?  YoY % Horiz. %

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 36,098 45,983 41,930 40,674 33,365 35,687 25,028 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 6,481 7,972 10,986 11,643 6,149 7,863 3,657 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 -1,350 -1,400 -2,500 -2,750 -1,250 -1,300 -330 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 5,131 6,572 8,486 8,893 4,899 6,563 3,327 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 5,131 6,572 8,486 8,893 4,261 5,792 2,827 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 30,967 39,411 33,444 31,781 28,466 29,124 21,701 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 3.42 % 4.76 % 6.73 % 8.00 % 4.44 % 6.59 % 3.71 % -1.35%
  YoY % -28.15% -29.27% -15.88% 80.18% -32.63% 77.63% -
  Horiz. % 92.18% 128.30% 181.40% 215.63% 119.68% 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 12.03 15.31 13.98 13.54 16.68 17.87 12.48 -0.61%
  YoY % -21.42% 9.51% 3.25% -18.82% -6.66% 43.19% -
  Horiz. % 96.39% 122.68% 112.02% 108.49% 133.65% 143.19% 100.00%
EPS 1.71 2.19 2.83 2.96 2.13 2.90 1.41 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 - 300,013
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 12.03 15.33 13.98 13.56 11.12 11.90 8.34 6.29%
  YoY % -21.53% 9.66% 3.10% 21.94% -6.55% 42.69% -
  Horiz. % 144.24% 183.81% 167.63% 162.59% 133.33% 142.69% 100.00%
EPS 1.71 2.19 2.83 2.96 1.42 1.93 0.94 10.48%
  YoY % -21.92% -22.61% -4.39% 108.45% -26.42% 105.32% -
  Horiz. % 181.91% 232.98% 301.06% 314.89% 151.06% 205.32% 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 5.86 5.94 6.44 7.53 4.98 3.19 2.72 13.64%
  YoY % -1.35% -7.76% -14.48% 51.20% 56.11% 17.28% -
  Horiz. % 215.44% 218.38% 236.76% 276.84% 183.09% 117.28% 100.00%
P/EPS 41.22 41.58 31.82 34.46 38.97 19.66 24.11 9.35%
  YoY % -0.87% 30.67% -7.66% -11.57% 98.22% -18.46% -
  Horiz. % 170.97% 172.46% 131.98% 142.93% 161.63% 81.54% 100.00%
EY 2.43 2.41 3.14 2.90 2.57 5.09 4.15 -8.53%
  YoY % 0.83% -23.25% 8.28% 12.84% -49.51% 22.65% -
  Horiz. % 58.55% 58.07% 75.66% 69.88% 61.93% 122.65% 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 5.57 5.78 7.30 7.90 6.36 3.81 2.92 11.36%
  YoY % -3.63% -20.82% -7.59% 24.21% 66.93% 30.48% -
  Horiz. % 190.75% 197.95% 250.00% 270.55% 217.81% 130.48% 100.00%
P/EPS 39.17 40.43 36.06 36.15 49.77 23.45 25.89 7.14%
  YoY % -3.12% 12.12% -0.25% -27.37% 112.24% -9.42% -
  Horiz. % 151.29% 156.16% 139.28% 139.63% 192.24% 90.58% 100.00%
EY 2.55 2.47 2.77 2.77 2.01 4.26 3.86 -6.67%
  YoY % 3.24% -10.83% 0.00% 37.81% -52.82% 10.36% -
  Horiz. % 66.06% 63.99% 71.76% 71.76% 52.07% 110.36% 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.
 


 

214  270  540  1287 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.45+0.005 
 SAPNRG 0.2750.00 
 VELESTO 0.35-0.005 
 HSI-H8B 0.18-0.02 
 CMSB 2.42+0.06 
 VELESTO-WA 0.1450.00 
 WIDAD 0.395+0.005 
 AT 0.07+0.005 
 HSI-C7F 0.315+0.025 
 NETX 0.025+0.005 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers