Highlights

[HOMERIZ] YoY TTM 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 -     -6.84%    YoY -     -32.26%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 153,079 156,560 173,011 158,823 153,728 124,854 123,564 3.63%
  YoY % -2.22% -9.51% 8.93% 3.31% 23.13% 1.04% -
  Horiz. % 123.89% 126.70% 140.02% 128.54% 124.41% 101.04% 100.00%
PBT 31,773 25,717 36,107 35,509 39,012 24,736 24,772 4.23%
  YoY % 23.55% -28.78% 1.68% -8.98% 57.71% -0.15% -
  Horiz. % 128.26% 103.81% 145.76% 143.34% 157.48% 99.85% 100.00%
Tax -6,705 -6,090 -7,133 -7,890 -9,319 -2,097 -3,595 10.94%
  YoY % -10.10% 14.62% 9.59% 15.33% -344.40% 41.67% -
  Horiz. % 186.51% 169.40% 198.41% 219.47% 259.22% 58.33% 100.00%
NP 25,068 19,627 28,974 27,619 29,693 22,639 21,177 2.85%
  YoY % 27.72% -32.26% 4.91% -6.98% 31.16% 6.90% -
  Horiz. % 118.37% 92.68% 136.82% 130.42% 140.21% 106.90% 100.00%
NP to SH 25,068 19,627 28,974 27,619 28,183 18,716 18,083 5.59%
  YoY % 27.72% -32.26% 4.91% -2.00% 50.58% 3.50% -
  Horiz. % 138.63% 108.54% 160.23% 152.73% 155.85% 103.50% 100.00%
Tax Rate 21.10 % 23.68 % 19.76 % 22.22 % 23.89 % 8.48 % 14.51 % 6.44%
  YoY % -10.90% 19.84% -11.07% -6.99% 181.72% -41.56% -
  Horiz. % 145.42% 163.20% 136.18% 153.14% 164.65% 58.44% 100.00%
Total Cost 128,011 136,933 144,037 131,204 124,035 102,215 102,387 3.79%
  YoY % -6.52% -4.93% 9.78% 5.78% 21.35% -0.17% -
  Horiz. % 125.03% 133.74% 140.68% 128.15% 121.14% 99.83% 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 9,000 7,500 9,630 15,000 10,515 10,183 7,496 3.09%
  YoY % 20.00% -22.12% -35.80% 42.65% 3.27% 35.84% -
  Horiz. % 120.06% 100.05% 128.46% 200.10% 140.28% 135.84% 100.00%
Div Payout % 35.90 % 38.21 % 33.24 % 54.31 % 37.31 % 54.41 % 41.46 % -2.37%
  YoY % -6.05% 14.95% -38.80% 45.56% -31.43% 31.23% -
  Horiz. % 86.59% 92.16% 80.17% 130.99% 89.99% 131.23% 100.00%
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 16.38 % 12.54 % 16.75 % 17.39 % 19.32 % 18.13 % 17.14 % -0.75%
  YoY % 30.62% -25.13% -3.68% -9.99% 6.56% 5.78% -
  Horiz. % 95.57% 73.16% 97.72% 101.46% 112.72% 105.78% 100.00%
ROE 15.19 % 13.08 % 20.98 % 21.92 % 25.35 % 19.49 % 20.58 % -4.93%
  YoY % 16.13% -37.65% -4.29% -13.53% 30.07% -5.30% -
  Horiz. % 73.81% 63.56% 101.94% 106.51% 123.18% 94.70% 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 51.02 52.18 57.62 52.94 51.17 62.41 61.87 -3.16%
  YoY % -2.22% -9.44% 8.84% 3.46% -18.01% 0.87% -
  Horiz. % 82.46% 84.34% 93.13% 85.57% 82.71% 100.87% 100.00%
EPS 8.36 6.54 9.65 9.21 9.38 9.36 9.05 -1.31%
  YoY % 27.83% -32.23% 4.78% -1.81% 0.21% 3.43% -
  Horiz. % 92.38% 72.27% 106.63% 101.77% 103.65% 103.43% 100.00%
DPS 3.00 2.50 3.21 5.00 3.50 5.10 3.75 -3.65%
  YoY % 20.00% -22.12% -35.80% 42.86% -31.37% 36.00% -
  Horiz. % 80.00% 66.67% 85.60% 133.33% 93.33% 136.00% 100.00%
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 - 300,023
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 51.02 52.18 57.67 52.94 51.24 41.61 41.18 3.63%
  YoY % -2.22% -9.52% 8.93% 3.32% 23.14% 1.04% -
  Horiz. % 123.90% 126.71% 140.04% 128.56% 124.43% 101.04% 100.00%
EPS 8.36 6.54 9.66 9.21 9.39 6.24 6.03 5.59%
  YoY % 27.83% -32.30% 4.89% -1.92% 50.48% 3.48% -
  Horiz. % 138.64% 108.46% 160.20% 152.74% 155.72% 103.48% 100.00%
DPS 3.00 2.50 3.21 5.00 3.51 3.39 2.50 3.08%
  YoY % 20.00% -22.12% -35.80% 42.45% 3.54% 35.60% -
  Horiz. % 120.00% 100.00% 128.40% 200.00% 140.40% 135.60% 100.00%
NAPS 0.5500 0.5000 0.4604 0.4200 0.3705 0.3200 0.2929 11.07%
  YoY % 10.00% 8.60% 9.62% 13.36% 15.78% 9.25% -
  Horiz. % 187.78% 170.71% 157.19% 143.39% 126.49% 109.25% 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 1.24 1.35 1.58 1.70 1.99 1.33 0.92 5.10%
  YoY % -8.15% -14.56% -7.06% -14.57% 49.62% 44.57% -
  Horiz. % 134.78% 146.74% 171.74% 184.78% 216.30% 144.57% 100.00%
P/EPS 7.60 10.78 9.43 9.78 10.87 8.87 6.30 3.17%
  YoY % -29.50% 14.32% -3.58% -10.03% 22.55% 40.79% -
  Horiz. % 120.63% 171.11% 149.68% 155.24% 172.54% 140.79% 100.00%
EY 13.16 9.28 10.60 10.23 9.20 11.27 15.88 -3.08%
  YoY % 41.81% -12.45% 3.62% 11.20% -18.37% -29.03% -
  Horiz. % 82.87% 58.44% 66.75% 64.42% 57.93% 70.97% 100.00%
DY 4.72 3.55 3.53 5.56 3.43 6.14 6.58 -5.38%
  YoY % 32.96% 0.57% -36.51% 62.10% -44.14% -6.69% -
  Horiz. % 71.73% 53.95% 53.65% 84.50% 52.13% 93.31% 100.00%
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 1.30 1.28 1.54 1.93 2.09 1.70 1.10 2.82%
  YoY % 1.56% -16.88% -20.21% -7.66% 22.94% 54.55% -
  Horiz. % 118.18% 116.36% 140.00% 175.45% 190.00% 154.55% 100.00%
P/EPS 7.96 10.24 9.17 11.08 11.41 11.33 7.51 0.97%
  YoY % -22.27% 11.67% -17.24% -2.89% 0.71% 50.87% -
  Horiz. % 105.99% 136.35% 122.10% 147.54% 151.93% 150.87% 100.00%
EY 12.56 9.76 10.90 9.03 8.77 8.83 13.31 -0.96%
  YoY % 28.69% -10.46% 20.71% 2.96% -0.68% -33.66% -
  Horiz. % 94.37% 73.33% 81.89% 67.84% 65.89% 66.34% 100.00%
DY 4.51 3.73 3.63 4.90 3.27 4.81 5.51 -3.28%
  YoY % 20.91% 2.75% -25.92% 49.85% -32.02% -12.70% -
  Horiz. % 81.85% 67.70% 65.88% 88.93% 59.35% 87.30% 100.00%
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.
 


 

435  354  493  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.22+0.07 
 SAPNRG 0.21-0.015 
 PWORTH 0.03+0.01 
 PWRWELL 0.41+0.035 
 XOX 0.055-0.005 
 HSI-C7V 0.23-0.035 
 RGTECH 0.36+0.03 
 AVI 0.160.00 
 MYEG 1.18-0.05 
 HSI-H8W 0.15+0.01 
Partners & Brokers