[HOMERIZ] QoQ Cumulative Quarter Result on 31-Aug-2017 [#4]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
30-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-Aug-2017 [#4]
Profit Trend
QoQ- 29.34%
YoY- 10.21%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 126,285 86,442 45,983 168,958 129,300 84,683 41,930 108.69%
PBT 18,749 12,591 7,972 39,121 30,432 20,815 10,986 42.85%
Tax -3,942 -2,400 -1,400 -8,233 -6,550 -4,750 -2,500 35.51%
NP 14,807 10,191 6,572 30,888 23,882 16,065 8,486 44.98%
-
NP to SH 14,807 10,191 6,572 30,888 23,882 16,065 8,486 44.98%
-
Tax Rate 21.03% 19.06% 17.56% 21.04% 21.52% 22.82% 22.76% -
Total Cost 111,478 76,251 39,411 138,070 105,418 68,618 33,444 123.30%
-
Net Worth 141,004 135,004 138,120 132,004 129,004 123,004 126,004 7.79%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div 3,000 - - 12,600 6,000 30 - -
Div Payout % 20.26% - - 40.79% 25.12% 0.19% - -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 141,004 135,004 138,120 132,004 129,004 123,004 126,004 7.79%
NOSH 300,010 300,010 300,010 300,010 300,010 300,010 300,010 0.00%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 11.73% 11.79% 14.29% 18.28% 18.47% 18.97% 20.24% -
ROE 10.50% 7.55% 4.76% 23.40% 18.51% 13.06% 6.73% -
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 42.09 28.81 15.31 56.32 43.10 28.23 13.98 108.64%
EPS 4.94 3.40 2.19 10.30 7.96 5.35 2.83 45.02%
DPS 1.00 0.00 0.00 4.20 2.00 0.01 0.00 -
NAPS 0.47 0.45 0.46 0.44 0.43 0.41 0.42 7.79%
Adjusted Per Share Value based on latest NOSH - 300,010
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 27.26 18.66 9.93 36.47 27.91 18.28 9.05 108.71%
EPS 3.20 2.20 1.42 6.67 5.16 3.47 1.83 45.19%
DPS 0.65 0.00 0.00 2.72 1.30 0.01 0.00 -
NAPS 0.3044 0.2914 0.2982 0.285 0.2785 0.2655 0.272 7.79%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.63 0.755 0.91 0.935 0.925 0.96 0.90 -
P/RPS 1.50 2.62 5.94 1.66 2.15 3.40 6.44 -62.17%
P/EPS 12.76 22.23 41.58 9.08 11.62 17.93 31.82 -45.65%
EY 7.83 4.50 2.41 11.01 8.61 5.58 3.14 83.99%
DY 1.59 0.00 0.00 4.49 2.16 0.01 0.00 -
P/NAPS 1.34 1.68 1.98 2.13 2.15 2.34 2.14 -26.82%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 26/07/18 26/04/18 25/01/18 30/10/17 27/07/17 27/04/17 25/01/17 -
Price 0.695 0.69 0.885 0.95 0.945 0.95 1.02 -
P/RPS 1.65 2.39 5.78 1.69 2.19 3.37 7.30 -62.92%
P/EPS 14.08 20.31 40.43 9.23 11.87 17.74 36.06 -46.60%
EY 7.10 4.92 2.47 10.84 8.42 5.64 2.77 87.39%
DY 1.44 0.00 0.00 4.42 2.12 0.01 0.00 -
P/NAPS 1.48 1.53 1.92 2.16 2.20 2.32 2.43 -28.17%

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