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
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 156,560 173,011 158,823 153,728 124,854 123,564 101,411 7.50%
  YoY % -9.51% 8.93% 3.31% 23.13% 1.04% 21.84% -
  Horiz. % 154.38% 170.60% 156.61% 151.59% 123.12% 121.84% 100.00%
PBT 25,717 36,107 35,509 39,012 24,736 24,772 17,583 6.54%
  YoY % -28.78% 1.68% -8.98% 57.71% -0.15% 40.89% -
  Horiz. % 146.26% 205.35% 201.95% 221.87% 140.68% 140.89% 100.00%
Tax -6,090 -7,133 -7,890 -9,319 -2,097 -3,595 -1,033 34.39%
  YoY % 14.62% 9.59% 15.33% -344.40% 41.67% -248.02% -
  Horiz. % 589.54% 690.51% 763.79% 902.13% 203.00% 348.02% 100.00%
NP 19,627 28,974 27,619 29,693 22,639 21,177 16,550 2.88%
  YoY % -32.26% 4.91% -6.98% 31.16% 6.90% 27.96% -
  Horiz. % 118.59% 175.07% 166.88% 179.41% 136.79% 127.96% 100.00%
NP to SH 19,627 28,974 27,619 28,183 18,716 18,083 14,353 5.35%
  YoY % -32.26% 4.91% -2.00% 50.58% 3.50% 25.99% -
  Horiz. % 136.74% 201.87% 192.43% 196.36% 130.40% 125.99% 100.00%
Tax Rate 23.68 % 19.76 % 22.22 % 23.89 % 8.48 % 14.51 % 5.87 % 26.16%
  YoY % 19.84% -11.07% -6.99% 181.72% -41.56% 147.19% -
  Horiz. % 403.41% 336.63% 378.53% 406.98% 144.46% 247.19% 100.00%
Total Cost 136,933 144,037 131,204 124,035 102,215 102,387 84,861 8.30%
  YoY % -4.93% 9.78% 5.78% 21.35% -0.17% 20.65% -
  Horiz. % 161.36% 169.73% 154.61% 146.16% 120.45% 120.65% 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 7,500 9,630 15,000 10,515 10,183 7,496 6,005 3.77%
  YoY % -22.12% -35.80% 42.65% 3.27% 35.84% 24.83% -
  Horiz. % 124.89% 160.36% 249.77% 175.10% 169.56% 124.83% 100.00%
Div Payout % 38.21 % 33.24 % 54.31 % 37.31 % 54.41 % 41.46 % 41.84 % -1.50%
  YoY % 14.95% -38.80% 45.56% -31.43% 31.23% -0.91% -
  Horiz. % 91.32% 79.45% 129.80% 89.17% 130.04% 99.09% 100.00%
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 12.54 % 16.75 % 17.39 % 19.32 % 18.13 % 17.14 % 16.32 % -4.29%
  YoY % -25.13% -3.68% -9.99% 6.56% 5.78% 5.02% -
  Horiz. % 76.84% 102.63% 106.56% 118.38% 111.09% 105.02% 100.00%
ROE 13.08 % 20.98 % 21.92 % 25.35 % 19.49 % 20.58 % 18.84 % -5.90%
  YoY % -37.65% -4.29% -13.53% 30.07% -5.30% 9.24% -
  Horiz. % 69.43% 111.36% 116.35% 134.55% 103.45% 109.24% 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 52.18 57.62 52.94 51.17 62.41 61.87 50.58 0.52%
  YoY % -9.44% 8.84% 3.46% -18.01% 0.87% 22.32% -
  Horiz. % 103.16% 113.92% 104.67% 101.17% 123.39% 122.32% 100.00%
EPS 6.54 9.65 9.21 9.38 9.36 9.05 7.16 -1.50%
  YoY % -32.23% 4.78% -1.81% 0.21% 3.43% 26.40% -
  Horiz. % 91.34% 134.78% 128.63% 131.01% 130.73% 126.40% 100.00%
DPS 2.50 3.21 5.00 3.50 5.10 3.75 3.00 -2.99%
  YoY % -22.12% -35.80% 42.86% -31.37% 36.00% 25.00% -
  Horiz. % 83.33% 107.00% 166.67% 116.67% 170.00% 125.00% 100.00%
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 - 300,058
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 52.18 57.67 52.94 51.24 41.62 41.19 33.80 7.50%
  YoY % -9.52% 8.93% 3.32% 23.11% 1.04% 21.86% -
  Horiz. % 154.38% 170.62% 156.63% 151.60% 123.14% 121.86% 100.00%
EPS 6.54 9.66 9.21 9.39 6.24 6.03 4.78 5.36%
  YoY % -32.30% 4.89% -1.92% 50.48% 3.48% 26.15% -
  Horiz. % 136.82% 202.09% 192.68% 196.44% 130.54% 126.15% 100.00%
DPS 2.50 3.21 5.00 3.51 3.39 2.50 2.00 3.79%
  YoY % -22.12% -35.80% 42.45% 3.54% 35.60% 25.00% -
  Horiz. % 125.00% 160.50% 250.00% 175.50% 169.50% 125.00% 100.00%
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 1.35 1.58 1.70 1.99 1.33 0.92 0.67 12.38%
  YoY % -14.56% -7.06% -14.57% 49.62% 44.57% 37.31% -
  Horiz. % 201.49% 235.82% 253.73% 297.01% 198.51% 137.31% 100.00%
P/EPS 10.78 9.43 9.78 10.87 8.87 6.30 4.75 14.63%
  YoY % 14.32% -3.58% -10.03% 22.55% 40.79% 32.63% -
  Horiz. % 226.95% 198.53% 205.89% 228.84% 186.74% 132.63% 100.00%
EY 9.28 10.60 10.23 9.20 11.27 15.88 21.06 -12.76%
  YoY % -12.45% 3.62% 11.20% -18.37% -29.03% -24.60% -
  Horiz. % 44.06% 50.33% 48.58% 43.68% 53.51% 75.40% 100.00%
DY 3.55 3.53 5.56 3.43 6.14 6.58 8.82 -14.07%
  YoY % 0.57% -36.51% 62.10% -44.14% -6.69% -25.40% -
  Horiz. % 40.25% 40.02% 63.04% 38.89% 69.61% 74.60% 100.00%
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 1.28 1.54 1.93 2.09 1.70 1.10 0.72 10.06%
  YoY % -16.88% -20.21% -7.66% 22.94% 54.55% 52.78% -
  Horiz. % 177.78% 213.89% 268.06% 290.28% 236.11% 152.78% 100.00%
P/EPS 10.24 9.17 11.08 11.41 11.33 7.51 5.10 12.31%
  YoY % 11.67% -17.24% -2.89% 0.71% 50.87% 47.25% -
  Horiz. % 200.78% 179.80% 217.25% 223.73% 222.16% 147.25% 100.00%
EY 9.76 10.90 9.03 8.77 8.83 13.31 19.61 -10.97%
  YoY % -10.46% 20.71% 2.96% -0.68% -33.66% -32.13% -
  Horiz. % 49.77% 55.58% 46.05% 44.72% 45.03% 67.87% 100.00%
DY 3.73 3.63 4.90 3.27 4.81 5.51 8.22 -12.33%
  YoY % 2.75% -25.92% 49.85% -32.02% -12.70% -32.97% -
  Horiz. % 45.38% 44.16% 59.61% 39.78% 58.52% 67.03% 100.00%
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.
 


 

403  249  537  1011 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.175+0.06 
 IWCITY 0.995+0.135 
 EKOVEST 0.66+0.07 
 SAPNRG 0.32+0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.03+0.005 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.60+0.03 
Partners & Brokers