[HOMERIZ] QoQ Cumulative Quarter Result on 31-Aug-2018 [#4]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
30-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-Aug-2018 [#4]
Profit Trend
QoQ- 42.28%
YoY- -31.79%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 114,048 76,481 36,098 166,445 126,285 86,442 45,983 83.33%
PBT 22,148 13,852 6,481 27,208 18,749 12,591 7,972 97.74%
Tax -4,488 -3,200 -1,350 -6,140 -3,942 -2,400 -1,400 117.56%
NP 17,660 10,652 5,131 21,068 14,807 10,191 6,572 93.40%
-
NP to SH 17,660 10,652 5,131 21,068 14,807 10,191 6,572 93.40%
-
Tax Rate 20.26% 23.10% 20.83% 22.57% 21.03% 19.06% 17.56% -
Total Cost 96,388 65,829 30,967 145,377 111,478 76,251 39,411 81.62%
-
Net Worth 156,005 150,005 150,005 144,004 141,004 135,004 138,120 8.46%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div 6,000 - - 7,500 3,000 - - -
Div Payout % 33.98% - - 35.60% 20.26% - - -
Equity
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 156,005 150,005 150,005 144,004 141,004 135,004 138,120 8.46%
NOSH 300,010 300,010 300,010 300,010 300,010 300,010 300,010 0.00%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 15.48% 13.93% 14.21% 12.66% 11.73% 11.79% 14.29% -
ROE 11.32% 7.10% 3.42% 14.63% 10.50% 7.55% 4.76% -
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 38.01 25.49 12.03 55.48 42.09 28.81 15.31 83.45%
EPS 5.89 3.55 1.71 7.02 4.94 3.40 2.19 93.51%
DPS 2.00 0.00 0.00 2.50 1.00 0.00 0.00 -
NAPS 0.52 0.50 0.50 0.48 0.47 0.45 0.46 8.52%
Adjusted Per Share Value based on latest NOSH - 300,010
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 24.62 16.51 7.79 35.93 27.26 18.66 9.93 83.28%
EPS 3.81 2.30 1.11 4.55 3.20 2.20 1.42 93.20%
DPS 1.30 0.00 0.00 1.62 0.65 0.00 0.00 -
NAPS 0.3368 0.3238 0.3238 0.3109 0.3044 0.2914 0.2982 8.46%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.63 0.62 0.705 0.705 0.63 0.755 0.91 -
P/RPS 1.66 2.43 5.86 1.27 1.50 2.62 5.94 -57.28%
P/EPS 10.70 17.46 41.22 10.04 12.76 22.23 41.58 -59.57%
EY 9.34 5.73 2.43 9.96 7.83 4.50 2.41 146.93%
DY 3.17 0.00 0.00 3.55 1.59 0.00 0.00 -
P/NAPS 1.21 1.24 1.41 1.47 1.34 1.68 1.98 -28.00%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 08/07/19 29/04/19 23/01/19 30/10/18 26/07/18 26/04/18 25/01/18 -
Price 0.625 0.625 0.67 0.675 0.695 0.69 0.885 -
P/RPS 1.64 2.45 5.57 1.22 1.65 2.39 5.78 -56.85%
P/EPS 10.62 17.60 39.17 9.61 14.08 20.31 40.43 -59.01%
EY 9.42 5.68 2.55 10.40 7.10 4.92 2.47 144.30%
DY 3.20 0.00 0.00 3.70 1.44 0.00 0.00 -
P/NAPS 1.20 1.25 1.34 1.41 1.48 1.53 1.92 -26.92%

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