[HOMERIZ] QoQ Cumulative Quarter Result on 31-Aug-2012 [#4]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
29-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- 63.13%
YoY- 35.97%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 76,931 48,540 25,028 103,246 74,469 51,348 26,863 101.53%
PBT 11,126 6,659 3,657 17,673 11,123 7,320 3,747 106.45%
Tax -1,172 -547 -330 -923 -595 -400 -220 204.71%
NP 9,954 6,112 3,327 16,750 10,528 6,920 3,527 99.58%
-
NP to SH 8,168 5,041 2,827 14,700 9,011 6,034 3,174 87.68%
-
Tax Rate 10.53% 8.21% 9.02% 5.22% 5.35% 5.46% 5.87% -
Total Cost 66,977 42,428 21,701 86,496 63,941 44,428 23,336 101.83%
-
Net Worth 76,074 74,014 76,188 72,000 67,932 65,934 65,875 10.06%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 2,001 - - 6,000 1,498 - - -
Div Payout % 24.51% - - 40.82% 16.63% - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 76,074 74,014 76,188 72,000 67,932 65,934 65,875 10.06%
NOSH 200,196 200,039 200,496 200,000 199,800 199,801 199,622 0.19%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 12.94% 12.59% 13.29% 16.22% 14.14% 13.48% 13.13% -
ROE 10.74% 6.81% 3.71% 20.42% 13.26% 9.15% 4.82% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 38.43 24.27 12.48 51.62 37.27 25.70 13.46 101.12%
EPS 4.08 2.52 1.41 7.35 4.51 3.02 1.59 87.32%
DPS 1.00 0.00 0.00 3.00 0.75 0.00 0.00 -
NAPS 0.38 0.37 0.38 0.36 0.34 0.33 0.33 9.85%
Adjusted Per Share Value based on latest NOSH - 200,316
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 16.61 10.48 5.40 22.29 16.08 11.08 5.80 101.53%
EPS 1.76 1.09 0.61 3.17 1.95 1.30 0.69 86.57%
DPS 0.43 0.00 0.00 1.30 0.32 0.00 0.00 -
NAPS 0.1642 0.1598 0.1645 0.1554 0.1466 0.1423 0.1422 10.05%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.355 0.30 0.34 0.29 0.28 0.30 0.28 -
P/RPS 0.92 1.24 2.72 0.56 0.75 1.17 2.08 -41.91%
P/EPS 8.70 11.90 24.11 3.95 6.21 9.93 17.61 -37.47%
EY 11.49 8.40 4.15 25.34 16.11 10.07 5.68 59.88%
DY 2.82 0.00 0.00 10.34 2.68 0.00 0.00 -
P/NAPS 0.93 0.81 0.89 0.81 0.82 0.91 0.85 6.17%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 29/07/13 26/04/13 30/01/13 29/10/12 27/07/12 27/04/12 30/01/12 -
Price 0.385 0.305 0.365 0.31 0.31 0.28 0.30 -
P/RPS 1.00 1.26 2.92 0.60 0.83 1.09 2.23 -41.38%
P/EPS 9.44 12.10 25.89 4.22 6.87 9.27 18.87 -36.95%
EY 10.60 8.26 3.86 23.71 14.55 10.79 5.30 58.67%
DY 2.60 0.00 0.00 9.68 2.42 0.00 0.00 -
P/NAPS 1.01 0.82 0.96 0.86 0.91 0.85 0.91 7.19%

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