[HOMERIZ] QoQ Cumulative Quarter Result on 31-Aug-2022 [#4]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
28-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-Aug-2022 [#4]
Profit Trend
QoQ- 36.5%
YoY- 83.56%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 116,625 78,742 38,940 243,294 192,154 127,456 58,536 58.40%
PBT 22,979 15,277 8,408 53,650 40,528 24,809 10,966 63.82%
Tax -4,893 -3,400 -2,100 -12,662 -10,500 -6,000 -2,500 56.53%
NP 18,086 11,877 6,308 40,988 30,028 18,809 8,466 65.94%
-
NP to SH 18,086 11,877 6,308 40,988 30,028 18,809 8,466 65.94%
-
Tax Rate 21.29% 22.26% 24.98% 23.60% 25.91% 24.18% 22.80% -
Total Cost 98,539 66,865 32,632 202,306 162,126 108,647 50,070 57.10%
-
Net Worth 273,310 268,678 264,045 254,358 215,757 220,094 214,764 17.45%
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div - - - 9,084 4,230 - - -
Div Payout % - - - 22.16% 14.09% - - -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 273,310 268,678 264,045 254,358 215,757 220,094 214,764 17.45%
NOSH 463,238 463,238 463,238 463,238 427,473 415,381 413,126 7.93%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin 15.51% 15.08% 16.20% 16.85% 15.63% 14.76% 14.46% -
ROE 6.62% 4.42% 2.39% 16.11% 13.92% 8.55% 3.94% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 25.18 17.00 8.41 53.56 45.42 30.69 14.17 46.76%
EPS 3.90 2.56 1.36 9.61 7.20 4.54 2.05 53.59%
DPS 0.00 0.00 0.00 2.00 1.00 0.00 0.00 -
NAPS 0.59 0.58 0.57 0.56 0.51 0.53 0.52 8.79%
Adjusted Per Share Value based on latest NOSH - 463,238
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 25.18 17.00 8.41 52.52 41.48 27.51 12.64 58.38%
EPS 3.90 2.56 1.36 8.85 6.48 4.06 1.83 65.68%
DPS 0.00 0.00 0.00 1.96 0.91 0.00 0.00 -
NAPS 0.59 0.58 0.57 0.5491 0.4658 0.4751 0.4636 17.45%
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.46 0.505 0.52 0.50 0.525 0.53 0.53 -
P/RPS 1.83 2.97 6.19 0.93 1.16 1.73 3.74 -37.93%
P/EPS 11.78 19.70 38.19 5.54 7.40 11.70 25.86 -40.82%
EY 8.49 5.08 2.62 18.05 13.52 8.55 3.87 68.91%
DY 0.00 0.00 0.00 4.00 1.90 0.00 0.00 -
P/NAPS 0.78 0.87 0.91 0.89 1.03 1.00 1.02 -16.38%
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 28/07/23 14/04/23 17/01/23 28/10/22 28/07/22 28/04/22 25/01/22 -
Price 0.475 0.50 0.55 0.535 0.49 0.565 0.585 -
P/RPS 1.89 2.94 6.54 1.00 1.08 1.84 4.13 -40.64%
P/EPS 12.17 19.50 40.39 5.93 6.90 12.47 28.54 -43.37%
EY 8.22 5.13 2.48 16.87 14.49 8.02 3.50 76.77%
DY 0.00 0.00 0.00 3.74 2.04 0.00 0.00 -
P/NAPS 0.81 0.86 0.96 0.96 0.96 1.07 1.13 -19.92%

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