[HOMERIZ] QoQ Annualized Quarter Result on 28-Feb-2010 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- -6.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 97,836 109,969 114,830 121,118 122,656 0 0 -
PBT 15,276 21,689 22,805 24,072 25,552 0 0 -
Tax -1,520 -1,634 -1,581 -1,900 -1,900 0 0 -
NP 13,756 20,055 21,224 22,172 23,652 0 0 -
-
NP to SH 13,756 20,055 21,224 22,172 23,652 0 0 -
-
Tax Rate 9.95% 7.53% 6.93% 7.89% 7.44% - - -
Total Cost 84,080 89,914 93,606 98,946 99,004 0 0 -
-
Net Worth 59,982 47,867 41,405 33,711 15,472 0 0 -
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - 8,418 6,134 7,779 3,228 - - -
Div Payout % - 41.98% 28.90% 35.09% 13.65% - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 59,982 47,867 41,405 33,711 15,472 0 0 -
NOSH 199,941 165,061 153,352 129,660 67,269 0 0 -
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 14.06% 18.24% 18.48% 18.31% 19.28% 0.00% 0.00% -
ROE 22.93% 41.90% 51.26% 65.77% 152.87% 0.00% 0.00% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 48.93 66.62 74.88 93.41 182.33 0.00 0.00 -
EPS 6.88 12.15 13.84 17.10 35.16 0.00 0.00 -
DPS 0.00 5.10 4.00 6.00 4.80 0.00 0.00 -
NAPS 0.30 0.29 0.27 0.26 0.23 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 193,022
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 21.12 23.74 24.79 26.15 26.48 0.00 0.00 -
EPS 2.97 4.33 4.58 4.79 5.11 0.00 0.00 -
DPS 0.00 1.82 1.32 1.68 0.70 0.00 0.00 -
NAPS 0.1295 0.1033 0.0894 0.0728 0.0334 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 - - - -
Price 0.48 0.46 0.51 0.57 0.00 0.00 0.00 -
P/RPS 0.98 0.69 0.68 0.61 0.00 0.00 0.00 -
P/EPS 6.98 3.79 3.68 3.33 0.00 0.00 0.00 -
EY 14.33 26.41 27.14 30.00 0.00 0.00 0.00 -
DY 0.00 11.09 7.84 10.53 0.00 0.00 0.00 -
P/NAPS 1.60 1.59 1.89 2.19 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 28/01/11 27/10/10 26/07/10 29/04/10 17/02/10 - - -
Price 0.47 0.61 0.49 0.55 0.65 0.00 0.00 -
P/RPS 0.96 0.92 0.65 0.59 0.36 0.00 0.00 -
P/EPS 6.83 5.02 3.54 3.22 1.85 0.00 0.00 -
EY 14.64 19.92 28.24 31.09 54.09 0.00 0.00 -
DY 0.00 8.36 8.16 10.91 7.38 0.00 0.00 -
P/NAPS 1.57 2.10 1.81 2.12 2.83 0.00 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment