Highlights

[HOMERIZ] YoY Quarter Result on 2015-05-31 [#3]

Stock [HOMERIZ]: HOMERITZ CORP BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2015
Quarter 31-May-2015  [#3]
Profit Trend QoQ -     -7.24%    YoY -     30.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 39,843 44,617 40,478 37,094 29,611 28,391 23,121 9.49%
  YoY % -10.70% 10.23% 9.12% 25.27% 4.30% 22.79% -
  Horiz. % 172.32% 192.97% 175.07% 160.43% 128.07% 122.79% 100.00%
PBT 6,158 9,617 8,304 9,070 5,942 4,467 3,803 8.36%
  YoY % -35.97% 15.81% -8.45% 52.64% 33.02% 17.46% -
  Horiz. % 161.92% 252.88% 218.35% 238.50% 156.25% 117.46% 100.00%
Tax -1,542 -1,800 -1,830 -2,109 -353 -625 -195 41.13%
  YoY % 14.33% 1.64% 13.23% -497.45% 43.52% -220.51% -
  Horiz. % 790.77% 923.08% 938.46% 1,081.54% 181.03% 320.51% 100.00%
NP 4,616 7,817 6,474 6,961 5,589 3,842 3,608 4.19%
  YoY % -40.95% 20.74% -7.00% 24.55% 45.47% 6.49% -
  Horiz. % 127.94% 216.66% 179.43% 192.93% 154.91% 106.49% 100.00%
NP to SH 4,616 7,817 6,474 6,087 4,652 3,127 2,977 7.58%
  YoY % -40.95% 20.74% 6.36% 30.85% 48.77% 5.04% -
  Horiz. % 155.06% 262.58% 217.47% 204.47% 156.26% 105.04% 100.00%
Tax Rate 25.04 % 18.72 % 22.04 % 23.25 % 5.94 % 13.99 % 5.13 % 30.23%
  YoY % 33.76% -15.06% -5.20% 291.41% -57.54% 172.71% -
  Horiz. % 488.11% 364.91% 429.63% 453.22% 115.79% 272.71% 100.00%
Total Cost 35,227 36,800 34,004 30,133 24,022 24,549 19,513 10.34%
  YoY % -4.27% 8.22% 12.85% 25.44% -2.15% 25.81% -
  Horiz. % 180.53% 188.59% 174.26% 154.43% 123.11% 125.81% 100.00%
Net Worth 141,004 129,004 117,003 102,117 87,848 76,170 67,931 12.94%
  YoY % 9.30% 10.26% 14.58% 16.24% 15.33% 12.13% -
  Horiz. % 207.57% 189.90% 172.24% 150.32% 129.32% 112.13% 100.00%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div 3,000 3,000 6,000 3,003 1,996 2,004 1,498 12.26%
  YoY % 0.00% -50.00% 99.78% 50.43% -0.40% 33.77% -
  Horiz. % 200.21% 200.21% 400.42% 200.43% 133.24% 133.77% 100.00%
Div Payout % 64.99 % 38.38 % 92.68 % 49.34 % 42.92 % 64.10 % 50.34 % 4.35%
  YoY % 69.33% -58.59% 87.84% 14.96% -33.04% 27.33% -
  Horiz. % 129.10% 76.24% 184.11% 98.01% 85.26% 127.33% 100.00%
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 141,004 129,004 117,003 102,117 87,848 76,170 67,931 12.94%
  YoY % 9.30% 10.26% 14.58% 16.24% 15.33% 12.13% -
  Horiz. % 207.57% 189.90% 172.24% 150.32% 129.32% 112.13% 100.00%
NOSH 300,010 300,010 300,010 200,230 199,656 200,448 199,798 7.01%
  YoY % 0.00% 0.00% 49.83% 0.29% -0.40% 0.33% -
  Horiz. % 150.16% 150.16% 150.16% 100.22% 99.93% 100.33% 100.00%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 11.59 % 17.52 % 15.99 % 18.77 % 18.87 % 13.53 % 15.60 % -4.83%
  YoY % -33.85% 9.57% -14.81% -0.53% 39.47% -13.27% -
  Horiz. % 74.29% 112.31% 102.50% 120.32% 120.96% 86.73% 100.00%
ROE 3.27 % 6.06 % 5.53 % 5.96 % 5.30 % 4.11 % 4.38 % -4.75%
  YoY % -46.04% 9.58% -7.21% 12.45% 28.95% -6.16% -
  Horiz. % 74.66% 138.36% 126.26% 136.07% 121.00% 93.84% 100.00%
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 13.28 14.87 13.49 18.53 14.83 14.16 11.57 2.32%
  YoY % -10.69% 10.23% -27.20% 24.95% 4.73% 22.39% -
  Horiz. % 114.78% 128.52% 116.59% 160.16% 128.18% 122.39% 100.00%
EPS 1.54 2.61 2.16 3.04 2.33 1.56 1.49 0.55%
  YoY % -41.00% 20.83% -28.95% 30.47% 49.36% 4.70% -
  Horiz. % 103.36% 175.17% 144.97% 204.03% 156.38% 104.70% 100.00%
DPS 1.00 1.00 2.00 1.50 1.00 1.00 0.75 4.91%
  YoY % 0.00% -50.00% 33.33% 50.00% 0.00% 33.33% -
  Horiz. % 133.33% 133.33% 266.67% 200.00% 133.33% 133.33% 100.00%
NAPS 0.4700 0.4300 0.3900 0.5100 0.4400 0.3800 0.3400 5.54%
  YoY % 9.30% 10.26% -23.53% 15.91% 15.79% 11.76% -
  Horiz. % 138.24% 126.47% 114.71% 150.00% 129.41% 111.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 300,010
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 13.28 14.87 13.49 12.36 9.87 9.46 7.71 9.48%
  YoY % -10.69% 10.23% 9.14% 25.23% 4.33% 22.70% -
  Horiz. % 172.24% 192.87% 174.97% 160.31% 128.02% 122.70% 100.00%
EPS 1.54 2.61 2.16 2.03 1.55 1.04 0.99 7.64%
  YoY % -41.00% 20.83% 6.40% 30.97% 49.04% 5.05% -
  Horiz. % 155.56% 263.64% 218.18% 205.05% 156.57% 105.05% 100.00%
DPS 1.00 1.00 2.00 1.00 0.67 0.67 0.50 12.24%
  YoY % 0.00% -50.00% 100.00% 49.25% 0.00% 34.00% -
  Horiz. % 200.00% 200.00% 400.00% 200.00% 134.00% 134.00% 100.00%
NAPS 0.4700 0.4300 0.3900 0.3404 0.2928 0.2539 0.2264 12.94%
  YoY % 9.30% 10.26% 14.57% 16.26% 15.32% 12.15% -
  Horiz. % 207.60% 189.93% 172.26% 150.35% 129.33% 112.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.6300 0.9250 0.9000 1.3600 0.7850 0.3550 0.2800 -
P/RPS 4.74 6.22 6.67 7.34 5.29 2.51 2.42 11.85%
  YoY % -23.79% -6.75% -9.13% 38.75% 110.76% 3.72% -
  Horiz. % 195.87% 257.02% 275.62% 303.31% 218.60% 103.72% 100.00%
P/EPS 40.95 35.50 41.71 44.74 33.69 22.76 18.79 13.86%
  YoY % 15.35% -14.89% -6.77% 32.80% 48.02% 21.13% -
  Horiz. % 217.94% 188.93% 221.98% 238.11% 179.30% 121.13% 100.00%
EY 2.44 2.82 2.40 2.24 2.97 4.39 5.32 -12.18%
  YoY % -13.48% 17.50% 7.14% -24.58% -32.35% -17.48% -
  Horiz. % 45.86% 53.01% 45.11% 42.11% 55.83% 82.52% 100.00%
DY 1.59 1.08 2.22 1.10 1.27 2.82 2.68 -8.33%
  YoY % 47.22% -51.35% 101.82% -13.39% -54.96% 5.22% -
  Horiz. % 59.33% 40.30% 82.84% 41.04% 47.39% 105.22% 100.00%
P/NAPS 1.34 2.15 2.31 2.67 1.78 0.93 0.82 8.53%
  YoY % -37.67% -6.93% -13.48% 50.00% 91.40% 13.41% -
  Horiz. % 163.41% 262.20% 281.71% 325.61% 217.07% 113.41% 100.00%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 26/07/18 27/07/17 28/07/16 30/07/15 24/07/14 29/07/13 27/07/12 -
Price 0.6950 0.9450 0.8850 1.1300 0.8400 0.3850 0.3100 -
P/RPS 5.23 6.35 6.56 6.10 5.66 2.72 2.68 11.78%
  YoY % -17.64% -3.20% 7.54% 7.77% 108.09% 1.49% -
  Horiz. % 195.15% 236.94% 244.78% 227.61% 211.19% 101.49% 100.00%
P/EPS 45.17 36.27 41.01 37.17 36.05 24.68 20.81 13.78%
  YoY % 24.54% -11.56% 10.33% 3.11% 46.07% 18.60% -
  Horiz. % 217.06% 174.29% 197.07% 178.62% 173.23% 118.60% 100.00%
EY 2.21 2.76 2.44 2.69 2.77 4.05 4.81 -12.15%
  YoY % -19.93% 13.11% -9.29% -2.89% -31.60% -15.80% -
  Horiz. % 45.95% 57.38% 50.73% 55.93% 57.59% 84.20% 100.00%
DY 1.44 1.06 2.26 1.33 1.19 2.60 2.42 -8.28%
  YoY % 35.85% -53.10% 69.92% 11.76% -54.23% 7.44% -
  Horiz. % 59.50% 43.80% 93.39% 54.96% 49.17% 107.44% 100.00%
P/NAPS 1.48 2.20 2.27 2.22 1.91 1.01 0.91 8.44%
  YoY % -32.73% -3.08% 2.25% 16.23% 89.11% 10.99% -
  Horiz. % 162.64% 241.76% 249.45% 243.96% 209.89% 110.99% 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