Highlights

[HOMERIZ] YoY Quarter Result on 2018-08-31 [#4]

Stock [HOMERIZ]: HOMERITZ CORP BHD
Announcement Date 30-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 31-Aug-2018  [#4]
Profit Trend QoQ -     35.64%    YoY -     -10.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 40,160 39,658 33,923 38,112 33,237 35,974 28,777 5.71%
  YoY % 1.27% 16.91% -10.99% 14.67% -7.61% 25.01% -
  Horiz. % 139.56% 137.81% 117.88% 132.44% 115.50% 125.01% 100.00%
PBT 8,459 8,689 5,547 8,951 6,233 9,440 6,550 4.35%
  YoY % -2.65% 56.64% -38.03% 43.61% -33.97% 44.12% -
  Horiz. % 129.15% 132.66% 84.69% 136.66% 95.16% 144.12% 100.00%
Tax -2,198 -1,683 -960 -2,310 456 -1,453 -328 37.29%
  YoY % -30.60% -75.31% 58.44% -606.58% 131.38% -342.99% -
  Horiz. % 670.12% 513.11% 292.68% 704.27% -139.02% 442.99% 100.00%
NP 6,261 7,006 4,587 6,641 6,689 7,987 6,222 0.10%
  YoY % -10.63% 52.74% -30.93% -0.72% -16.25% 28.37% -
  Horiz. % 100.63% 112.60% 73.72% 106.73% 107.51% 128.37% 100.00%
NP to SH 6,261 7,006 4,587 6,641 5,192 6,950 5,689 1.61%
  YoY % -10.63% 52.74% -30.93% 27.91% -25.29% 22.17% -
  Horiz. % 110.05% 123.15% 80.63% 116.73% 91.26% 122.17% 100.00%
Tax Rate 25.98 % 19.37 % 17.31 % 25.81 % -7.32 % 15.39 % 5.01 % 31.55%
  YoY % 34.12% 11.90% -32.93% 452.60% -147.56% 207.19% -
  Horiz. % 518.56% 386.63% 345.51% 515.17% -146.11% 307.19% 100.00%
Total Cost 33,899 32,652 29,336 31,471 26,548 27,987 22,555 7.02%
  YoY % 3.82% 11.30% -6.78% 18.54% -5.14% 24.08% -
  Horiz. % 150.29% 144.77% 130.06% 139.53% 117.70% 124.08% 100.00%
Net Worth 144,004 132,004 117,003 102,169 91,858 81,882 72,114 12.21%
  YoY % 9.09% 12.82% 14.52% 11.22% 12.18% 13.55% -
  Horiz. % 199.69% 183.05% 162.25% 141.68% 127.38% 113.55% 100.00%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div 4,500 6,600 9,000 7,512 6,190 5,492 4,507 -0.03%
  YoY % -31.82% -26.67% 19.81% 21.36% 12.72% 21.85% -
  Horiz. % 99.85% 146.44% 199.69% 166.68% 137.35% 121.85% 100.00%
Div Payout % 71.88 % 94.21 % 196.21 % 113.12 % 119.23 % 79.02 % 79.23 % -1.61%
  YoY % -23.70% -51.99% 73.45% -5.12% 50.89% -0.27% -
  Horiz. % 90.72% 118.91% 247.65% 142.77% 150.49% 99.73% 100.00%
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 144,004 132,004 117,003 102,169 91,858 81,882 72,114 12.21%
  YoY % 9.09% 12.82% 14.52% 11.22% 12.18% 13.55% -
  Horiz. % 199.69% 183.05% 162.25% 141.68% 127.38% 113.55% 100.00%
NOSH 300,010 300,010 300,010 300,497 199,692 199,712 200,316 6.96%
  YoY % 0.00% 0.00% -0.16% 50.48% -0.01% -0.30% -
  Horiz. % 149.77% 149.77% 149.77% 150.01% 99.69% 99.70% 100.00%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 15.59 % 17.67 % 13.52 % 17.42 % 20.13 % 22.20 % 21.62 % -5.30%
  YoY % -11.77% 30.70% -22.39% -13.46% -9.32% 2.68% -
  Horiz. % 72.11% 81.73% 62.53% 80.57% 93.11% 102.68% 100.00%
ROE 4.35 % 5.31 % 3.92 % 6.50 % 5.65 % 8.49 % 7.89 % -9.44%
  YoY % -18.08% 35.46% -39.69% 15.04% -33.45% 7.60% -
  Horiz. % 55.13% 67.30% 49.68% 82.38% 71.61% 107.60% 100.00%
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 13.39 13.22 11.31 12.68 16.64 18.01 14.37 -1.17%
  YoY % 1.29% 16.89% -10.80% -23.80% -7.61% 25.33% -
  Horiz. % 93.18% 92.00% 78.71% 88.24% 115.80% 125.33% 100.00%
EPS 2.09 2.34 1.53 2.21 2.60 3.48 2.84 -4.98%
  YoY % -10.68% 52.94% -30.77% -15.00% -25.29% 22.54% -
  Horiz. % 73.59% 82.39% 53.87% 77.82% 91.55% 122.54% 100.00%
DPS 1.50 2.20 3.00 2.50 3.10 2.75 2.25 -6.53%
  YoY % -31.82% -26.67% 20.00% -19.35% 12.73% 22.22% -
  Horiz. % 66.67% 97.78% 133.33% 111.11% 137.78% 122.22% 100.00%
NAPS 0.4800 0.4400 0.3900 0.3400 0.4600 0.4100 0.3600 4.91%
  YoY % 9.09% 12.82% 14.71% -26.09% 12.20% 13.89% -
  Horiz. % 133.33% 122.22% 108.33% 94.44% 127.78% 113.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,010
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 13.39 13.22 11.31 12.70 11.08 11.99 9.59 5.72%
  YoY % 1.29% 16.89% -10.94% 14.62% -7.59% 25.03% -
  Horiz. % 139.62% 137.85% 117.94% 132.43% 115.54% 125.03% 100.00%
EPS 2.09 2.34 1.53 2.21 1.73 2.32 1.90 1.60%
  YoY % -10.68% 52.94% -30.77% 27.75% -25.43% 22.11% -
  Horiz. % 110.00% 123.16% 80.53% 116.32% 91.05% 122.11% 100.00%
DPS 1.50 2.20 3.00 2.50 2.06 1.83 1.50 -
  YoY % -31.82% -26.67% 20.00% 21.36% 12.57% 22.00% -
  Horiz. % 100.00% 146.67% 200.00% 166.67% 137.33% 122.00% 100.00%
NAPS 0.4800 0.4400 0.3900 0.3406 0.3062 0.2729 0.2404 12.21%
  YoY % 9.09% 12.82% 14.50% 11.23% 12.20% 13.52% -
  Horiz. % 199.67% 183.03% 162.23% 141.68% 127.37% 113.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.7050 0.9350 0.8850 0.9150 0.7850 0.4100 0.2900 -
P/RPS 5.27 7.07 7.83 7.21 4.72 2.28 2.02 17.32%
  YoY % -25.46% -9.71% 8.60% 52.75% 107.02% 12.87% -
  Horiz. % 260.89% 350.00% 387.62% 356.93% 233.66% 112.87% 100.00%
P/EPS 33.78 40.04 57.88 41.40 30.19 11.78 10.21 22.06%
  YoY % -15.63% -30.82% 39.81% 37.13% 156.28% 15.38% -
  Horiz. % 330.85% 392.16% 566.90% 405.48% 295.69% 115.38% 100.00%
EY 2.96 2.50 1.73 2.42 3.31 8.49 9.79 -18.07%
  YoY % 18.40% 44.51% -28.51% -26.89% -61.01% -13.28% -
  Horiz. % 30.23% 25.54% 17.67% 24.72% 33.81% 86.72% 100.00%
DY 2.13 2.35 3.39 2.73 3.95 6.71 7.76 -19.38%
  YoY % -9.36% -30.68% 24.18% -30.89% -41.13% -13.53% -
  Horiz. % 27.45% 30.28% 43.69% 35.18% 50.90% 86.47% 100.00%
P/NAPS 1.47 2.13 2.27 2.69 1.71 1.00 0.81 10.44%
  YoY % -30.99% -6.17% -15.61% 57.31% 71.00% 23.46% -
  Horiz. % 181.48% 262.96% 280.25% 332.10% 211.11% 123.46% 100.00%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/10/18 30/10/17 27/10/16 29/10/15 31/10/14 28/10/13 29/10/12 -
Price 0.6750 0.9500 0.9550 1.1300 0.8800 0.4700 0.3100 -
P/RPS 5.04 7.19 8.45 8.91 5.29 2.61 2.16 15.16%
  YoY % -29.90% -14.91% -5.16% 68.43% 102.68% 20.83% -
  Horiz. % 233.33% 332.87% 391.20% 412.50% 244.91% 120.83% 100.00%
P/EPS 32.34 40.68 62.46 51.13 33.85 13.51 10.92 19.83%
  YoY % -20.50% -34.87% 22.16% 51.05% 150.56% 23.72% -
  Horiz. % 296.15% 372.53% 571.98% 468.22% 309.98% 123.72% 100.00%
EY 3.09 2.46 1.60 1.96 2.95 7.40 9.16 -16.56%
  YoY % 25.61% 53.75% -18.37% -33.56% -60.14% -19.21% -
  Horiz. % 33.73% 26.86% 17.47% 21.40% 32.21% 80.79% 100.00%
DY 2.22 2.32 3.14 2.21 3.52 5.85 7.26 -17.91%
  YoY % -4.31% -26.11% 42.08% -37.22% -39.83% -19.42% -
  Horiz. % 30.58% 31.96% 43.25% 30.44% 48.48% 80.58% 100.00%
P/NAPS 1.41 2.16 2.45 3.32 1.91 1.15 0.86 8.59%
  YoY % -34.72% -11.84% -26.20% 73.82% 66.09% 33.72% -
  Horiz. % 163.95% 251.16% 284.88% 386.05% 222.09% 133.72% 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.
 


 

211  290  526  1209 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.20+0.015 
 VC 0.250.00 
 HSI-C5J 0.235-0.02 
 HSI-C5H 0.255-0.025 
 KNM 0.19-0.01 
 EKOVEST 0.73-0.04 
 SAPNRG 0.290.00 
 LAMBO 0.060.00 
 PHB-OR 0.0050.00 
 EKOVEST-WB 0.24-0.04 
Partners & Brokers