Highlights

[HOMERIZ] YoY Quarter Result on 2019-11-30 [#1]

Stock [HOMERIZ]: HOMERITZ CORP BHD
Announcement Date 03-Jan-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2020
Quarter 30-Nov-2019  [#1]
Profit Trend QoQ -     80.95%    YoY -     57.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 41,468 36,098 45,983 41,930 40,674 33,365 35,687 2.53%
  YoY % 14.88% -21.50% 9.67% 3.09% 21.91% -6.51% -
  Horiz. % 116.20% 101.15% 128.85% 117.49% 113.97% 93.49% 100.00%
PBT 10,576 6,481 7,972 10,986 11,643 6,149 7,863 5.06%
  YoY % 63.18% -18.70% -27.43% -5.64% 89.35% -21.80% -
  Horiz. % 134.50% 82.42% 101.39% 139.72% 148.07% 78.20% 100.00%
Tax -2,500 -1,350 -1,400 -2,500 -2,750 -1,250 -1,300 11.51%
  YoY % -85.19% 3.57% 44.00% 9.09% -120.00% 3.85% -
  Horiz. % 192.31% 103.85% 107.69% 192.31% 211.54% 96.15% 100.00%
NP 8,076 5,131 6,572 8,486 8,893 4,899 6,563 3.52%
  YoY % 57.40% -21.93% -22.55% -4.58% 81.53% -25.35% -
  Horiz. % 123.05% 78.18% 100.14% 129.30% 135.50% 74.65% 100.00%
NP to SH 8,076 5,131 6,572 8,486 8,893 4,261 5,792 5.69%
  YoY % 57.40% -21.93% -22.55% -4.58% 108.71% -26.43% -
  Horiz. % 139.43% 88.59% 113.47% 146.51% 153.54% 73.57% 100.00%
Tax Rate 23.64 % 20.83 % 17.56 % 22.76 % 23.62 % 20.33 % 16.53 % 6.14%
  YoY % 13.49% 18.62% -22.85% -3.64% 16.18% 22.99% -
  Horiz. % 143.01% 126.01% 106.23% 137.69% 142.89% 122.99% 100.00%
Total Cost 33,392 30,967 39,411 33,444 31,781 28,466 29,124 2.30%
  YoY % 7.83% -21.43% 17.84% 5.23% 11.65% -2.26% -
  Horiz. % 114.65% 106.33% 135.32% 114.83% 109.12% 97.74% 100.00%
Net Worth 165,007 150,005 138,120 126,004 111,162 96,022 87,878 11.07%
  YoY % 10.00% 8.60% 9.62% 13.35% 15.77% 9.27% -
  Horiz. % 187.77% 170.70% 157.17% 143.38% 126.50% 109.27% 100.00%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 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
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 165,007 150,005 138,120 126,004 111,162 96,022 87,878 11.07%
  YoY % 10.00% 8.60% 9.62% 13.35% 15.77% 9.27% -
  Horiz. % 187.77% 170.70% 157.17% 143.38% 126.50% 109.27% 100.00%
NOSH 300,014 300,010 300,262 300,010 300,439 200,046 199,724 7.01%
  YoY % 0.00% -0.08% 0.08% -0.14% 50.18% 0.16% -
  Horiz. % 150.21% 150.21% 150.34% 150.21% 150.43% 100.16% 100.00%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 19.48 % 14.21 % 14.29 % 20.24 % 21.86 % 14.68 % 18.39 % 0.96%
  YoY % 37.09% -0.56% -29.40% -7.41% 48.91% -20.17% -
  Horiz. % 105.93% 77.27% 77.71% 110.06% 118.87% 79.83% 100.00%
ROE 4.89 % 3.42 % 4.76 % 6.73 % 8.00 % 4.44 % 6.59 % -4.85%
  YoY % 42.98% -28.15% -29.27% -15.88% 80.18% -32.63% -
  Horiz. % 74.20% 51.90% 72.23% 102.12% 121.40% 67.37% 100.00%
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 13.82 12.03 15.31 13.98 13.54 16.68 17.87 -4.19%
  YoY % 14.88% -21.42% 9.51% 3.25% -18.82% -6.66% -
  Horiz. % 77.34% 67.32% 85.67% 78.23% 75.77% 93.34% 100.00%
EPS 2.69 1.71 2.19 2.83 2.96 2.13 2.90 -1.24%
  YoY % 57.31% -21.92% -22.61% -4.39% 38.97% -26.55% -
  Horiz. % 92.76% 58.97% 75.52% 97.59% 102.07% 73.45% 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 0.5500 0.5000 0.4600 0.4200 0.3700 0.4800 0.4400 3.79%
  YoY % 10.00% 8.70% 9.52% 13.51% -22.92% 9.09% -
  Horiz. % 125.00% 113.64% 104.55% 95.45% 84.09% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,018
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 13.82 12.03 15.33 13.98 13.56 11.12 11.89 2.54%
  YoY % 14.88% -21.53% 9.66% 3.10% 21.94% -6.48% -
  Horiz. % 116.23% 101.18% 128.93% 117.58% 114.05% 93.52% 100.00%
EPS 2.69 1.71 2.19 2.83 2.96 1.42 1.93 5.69%
  YoY % 57.31% -21.92% -22.61% -4.39% 108.45% -26.42% -
  Horiz. % 139.38% 88.60% 113.47% 146.63% 153.37% 73.58% 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 0.5500 0.5000 0.4604 0.4200 0.3705 0.3201 0.2929 11.07%
  YoY % 10.00% 8.60% 9.62% 13.36% 15.75% 9.29% -
  Horiz. % 187.78% 170.71% 157.19% 143.39% 126.49% 109.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.6350 0.7050 0.9100 0.9000 1.0200 0.8300 0.5700 -
P/RPS 4.59 5.86 5.94 6.44 7.53 4.98 3.19 6.25%
  YoY % -21.67% -1.35% -7.76% -14.48% 51.20% 56.11% -
  Horiz. % 143.89% 183.70% 186.21% 201.88% 236.05% 156.11% 100.00%
P/EPS 23.59 41.22 41.58 31.82 34.46 38.97 19.66 3.08%
  YoY % -42.77% -0.87% 30.67% -7.66% -11.57% 98.22% -
  Horiz. % 119.99% 209.66% 211.50% 161.85% 175.28% 198.22% 100.00%
EY 4.24 2.43 2.41 3.14 2.90 2.57 5.09 -3.00%
  YoY % 74.49% 0.83% -23.25% 8.28% 12.84% -49.51% -
  Horiz. % 83.30% 47.74% 47.35% 61.69% 56.97% 50.49% 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 1.15 1.41 1.98 2.14 2.76 1.73 1.30 -2.02%
  YoY % -18.44% -28.79% -7.48% -22.46% 59.54% 33.08% -
  Horiz. % 88.46% 108.46% 152.31% 164.62% 212.31% 133.08% 100.00%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 03/01/20 23/01/19 25/01/18 25/01/17 28/01/16 29/01/15 24/01/14 -
Price 0.6650 0.6700 0.8850 1.0200 1.0700 1.0600 0.6800 -
P/RPS 4.81 5.57 5.78 7.30 7.90 6.36 3.81 3.96%
  YoY % -13.64% -3.63% -20.82% -7.59% 24.21% 66.93% -
  Horiz. % 126.25% 146.19% 151.71% 191.60% 207.35% 166.93% 100.00%
P/EPS 24.70 39.17 40.43 36.06 36.15 49.77 23.45 0.87%
  YoY % -36.94% -3.12% 12.12% -0.25% -27.37% 112.24% -
  Horiz. % 105.33% 167.04% 172.41% 153.77% 154.16% 212.24% 100.00%
EY 4.05 2.55 2.47 2.77 2.77 2.01 4.26 -0.84%
  YoY % 58.82% 3.24% -10.83% 0.00% 37.81% -52.82% -
  Horiz. % 95.07% 59.86% 57.98% 65.02% 65.02% 47.18% 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 1.21 1.34 1.92 2.43 2.89 2.21 1.55 -4.04%
  YoY % -9.70% -30.21% -20.99% -15.92% 30.77% 42.58% -
  Horiz. % 78.06% 86.45% 123.87% 156.77% 186.45% 142.58% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers