[HOMERIZ] QoQ Cumulative Quarter Result on 28-Feb-2013 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- 78.32%
YoY- -16.46%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 35,687 112,905 76,931 48,540 25,028 103,246 74,469 -38.73%
PBT 7,863 20,566 11,126 6,659 3,657 17,673 11,123 -20.62%
Tax -1,300 -2,625 -1,172 -547 -330 -923 -595 68.29%
NP 6,563 17,941 9,954 6,112 3,327 16,750 10,528 -27.00%
-
NP to SH 5,792 15,118 8,168 5,041 2,827 14,700 9,011 -25.50%
-
Tax Rate 16.53% 12.76% 10.53% 8.21% 9.02% 5.22% 5.35% -
Total Cost 29,124 94,964 66,977 42,428 21,701 86,496 63,941 -40.77%
-
Net Worth 87,878 81,989 76,074 74,014 76,188 72,000 67,932 18.70%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - 7,499 2,001 - - 6,000 1,498 -
Div Payout % - 49.60% 24.51% - - 40.82% 16.63% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 87,878 81,989 76,074 74,014 76,188 72,000 67,932 18.70%
NOSH 199,724 199,973 200,196 200,039 200,496 200,000 199,800 -0.02%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 18.39% 15.89% 12.94% 12.59% 13.29% 16.22% 14.14% -
ROE 6.59% 18.44% 10.74% 6.81% 3.71% 20.42% 13.26% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 17.87 56.46 38.43 24.27 12.48 51.62 37.27 -38.71%
EPS 2.90 7.56 4.08 2.52 1.41 7.35 4.51 -25.48%
DPS 0.00 3.75 1.00 0.00 0.00 3.00 0.75 -
NAPS 0.44 0.41 0.38 0.37 0.38 0.36 0.34 18.73%
Adjusted Per Share Value based on latest NOSH - 199,459
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 7.70 24.37 16.61 10.48 5.40 22.29 16.08 -38.76%
EPS 1.25 3.26 1.76 1.09 0.61 3.17 1.95 -25.63%
DPS 0.00 1.62 0.43 0.00 0.00 1.30 0.32 -
NAPS 0.1897 0.177 0.1642 0.1598 0.1645 0.1554 0.1466 18.72%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.57 0.41 0.355 0.30 0.34 0.29 0.28 -
P/RPS 3.19 0.73 0.92 1.24 2.72 0.56 0.75 162.28%
P/EPS 19.66 5.42 8.70 11.90 24.11 3.95 6.21 115.45%
EY 5.09 18.44 11.49 8.40 4.15 25.34 16.11 -53.57%
DY 0.00 9.15 2.82 0.00 0.00 10.34 2.68 -
P/NAPS 1.30 1.00 0.93 0.81 0.89 0.81 0.82 35.92%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 24/01/14 28/10/13 29/07/13 26/04/13 30/01/13 29/10/12 27/07/12 -
Price 0.68 0.47 0.385 0.305 0.365 0.31 0.31 -
P/RPS 3.81 0.83 1.00 1.26 2.92 0.60 0.83 175.94%
P/EPS 23.45 6.22 9.44 12.10 25.89 4.22 6.87 126.53%
EY 4.26 16.09 10.60 8.26 3.86 23.71 14.55 -55.87%
DY 0.00 7.98 2.60 0.00 0.00 9.68 2.42 -
P/NAPS 1.55 1.15 1.01 0.82 0.96 0.86 0.91 42.57%

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