[HOMERIZ] QoQ Quarter Result on 30-Nov-2011 [#1]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- -18.91%
YoY- -7.71%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 28,777 23,121 24,485 26,863 25,783 20,107 19,477 29.56%
PBT 6,550 3,803 3,573 3,747 4,529 1,906 1,782 137.23%
Tax -328 -195 -180 -220 -355 -150 -80 155.07%
NP 6,222 3,608 3,393 3,527 4,174 1,756 1,702 136.37%
-
NP to SH 5,689 2,977 2,860 3,174 3,914 1,756 1,702 122.73%
-
Tax Rate 5.01% 5.13% 5.04% 5.87% 7.84% 7.87% 4.49% -
Total Cost 22,555 19,513 21,092 23,336 21,609 18,351 17,775 17.12%
-
Net Worth 72,114 67,931 66,000 65,875 61,905 59,863 58,068 15.46%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 4,507 1,498 - - 3,294 1,197 - -
Div Payout % 79.23% 50.34% - - 84.18% 68.18% - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 72,114 67,931 66,000 65,875 61,905 59,863 58,068 15.46%
NOSH 200,316 199,798 200,000 199,622 199,693 199,545 200,235 0.02%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 21.62% 15.60% 13.86% 13.13% 16.19% 8.73% 8.74% -
ROE 7.89% 4.38% 4.33% 4.82% 6.32% 2.93% 2.93% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 14.37 11.57 12.24 13.46 12.91 10.08 9.73 29.53%
EPS 2.84 1.49 1.43 1.59 1.96 0.88 0.85 122.67%
DPS 2.25 0.75 0.00 0.00 1.65 0.60 0.00 -
NAPS 0.36 0.34 0.33 0.33 0.31 0.30 0.29 15.42%
Adjusted Per Share Value based on latest NOSH - 199,622
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 6.21 4.99 5.29 5.80 5.57 4.34 4.20 29.63%
EPS 1.23 0.64 0.62 0.69 0.84 0.38 0.37 121.93%
DPS 0.97 0.32 0.00 0.00 0.71 0.26 0.00 -
NAPS 0.1557 0.1466 0.1425 0.1422 0.1336 0.1292 0.1254 15.44%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.29 0.28 0.30 0.28 0.29 0.34 0.39 -
P/RPS 2.02 2.42 2.45 2.08 2.25 3.37 4.01 -36.55%
P/EPS 10.21 18.79 20.98 17.61 14.80 38.64 45.88 -63.10%
EY 9.79 5.32 4.77 5.68 6.76 2.59 2.18 170.96%
DY 7.76 2.68 0.00 0.00 5.69 1.76 0.00 -
P/NAPS 0.81 0.82 0.91 0.85 0.94 1.13 1.34 -28.39%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 29/10/12 27/07/12 27/04/12 30/01/12 27/10/11 25/07/11 25/04/11 -
Price 0.31 0.31 0.28 0.30 0.25 0.265 0.41 -
P/RPS 2.16 2.68 2.29 2.23 1.94 2.63 4.22 -35.88%
P/EPS 10.92 20.81 19.58 18.87 12.76 30.11 48.24 -62.68%
EY 9.16 4.81 5.11 5.30 7.84 3.32 2.07 168.32%
DY 7.26 2.42 0.00 0.00 6.60 2.26 0.00 -
P/NAPS 0.86 0.91 0.85 0.91 0.81 0.88 1.41 -27.97%

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