[HOMERIZ] QoQ Cumulative Quarter Result on 30-Nov-2018 [#1]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
23-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
30-Nov-2018 [#1]
Profit Trend
QoQ- -75.65%
YoY- -21.93%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 147,709 114,048 76,481 36,098 166,445 126,285 86,442 42.78%
PBT 27,678 22,148 13,852 6,481 27,208 18,749 12,591 68.82%
Tax -5,555 -4,488 -3,200 -1,350 -6,140 -3,942 -2,400 74.71%
NP 22,123 17,660 10,652 5,131 21,068 14,807 10,191 67.41%
-
NP to SH 22,123 17,660 10,652 5,131 21,068 14,807 10,191 67.41%
-
Tax Rate 20.07% 20.26% 23.10% 20.83% 22.57% 21.03% 19.06% -
Total Cost 125,586 96,388 65,829 30,967 145,377 111,478 76,251 39.33%
-
Net Worth 156,005 156,005 150,005 150,005 144,004 141,004 135,004 10.08%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div 9,000 6,000 - - 7,500 3,000 - -
Div Payout % 40.68% 33.98% - - 35.60% 20.26% - -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 156,005 156,005 150,005 150,005 144,004 141,004 135,004 10.08%
NOSH 300,010 300,010 300,010 300,010 300,010 300,010 300,010 0.00%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 14.98% 15.48% 13.93% 14.21% 12.66% 11.73% 11.79% -
ROE 14.18% 11.32% 7.10% 3.42% 14.63% 10.50% 7.55% -
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 49.23 38.01 25.49 12.03 55.48 42.09 28.81 42.79%
EPS 7.37 5.89 3.55 1.71 7.02 4.94 3.40 67.25%
DPS 3.00 2.00 0.00 0.00 2.50 1.00 0.00 -
NAPS 0.52 0.52 0.50 0.50 0.48 0.47 0.45 10.08%
Adjusted Per Share Value based on latest NOSH - 300,010
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 31.89 24.62 16.51 7.79 35.93 27.26 18.66 42.80%
EPS 4.78 3.81 2.30 1.11 4.55 3.20 2.20 67.51%
DPS 1.94 1.30 0.00 0.00 1.62 0.65 0.00 -
NAPS 0.3368 0.3368 0.3238 0.3238 0.3109 0.3044 0.2914 10.10%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.635 0.63 0.62 0.705 0.705 0.63 0.755 -
P/RPS 1.29 1.66 2.43 5.86 1.27 1.50 2.62 -37.56%
P/EPS 8.61 10.70 17.46 41.22 10.04 12.76 22.23 -46.77%
EY 11.61 9.34 5.73 2.43 9.96 7.83 4.50 87.78%
DY 4.72 3.17 0.00 0.00 3.55 1.59 0.00 -
P/NAPS 1.22 1.21 1.24 1.41 1.47 1.34 1.68 -19.16%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 29/10/19 08/07/19 29/04/19 23/01/19 30/10/18 26/07/18 26/04/18 -
Price 0.75 0.625 0.625 0.67 0.675 0.695 0.69 -
P/RPS 1.52 1.64 2.45 5.57 1.22 1.65 2.39 -25.98%
P/EPS 10.17 10.62 17.60 39.17 9.61 14.08 20.31 -36.86%
EY 9.83 9.42 5.68 2.55 10.40 7.10 4.92 58.43%
DY 4.00 3.20 0.00 0.00 3.70 1.44 0.00 -
P/NAPS 1.44 1.20 1.25 1.34 1.41 1.48 1.53 -3.95%

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