[HOMERIZ] QoQ Quarter Result on 31-May-2013 [#3]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 41.24%
YoY- 5.04%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 28,641 35,687 35,974 28,391 23,512 25,028 28,777 -0.31%
PBT 6,412 7,863 9,440 4,467 3,002 3,657 6,550 -1.41%
Tax -950 -1,300 -1,453 -625 -217 -330 -328 103.58%
NP 5,462 6,563 7,987 3,842 2,785 3,327 6,222 -8.34%
-
NP to SH 4,611 5,792 6,950 3,127 2,214 2,827 5,689 -13.10%
-
Tax Rate 14.82% 16.53% 15.39% 13.99% 7.23% 9.02% 5.01% -
Total Cost 23,179 29,124 27,987 24,549 20,727 21,701 22,555 1.84%
-
Net Worth 85,832 87,878 81,882 76,170 73,799 76,188 72,114 12.34%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 1,996 - 5,492 2,004 - - 4,507 -41.98%
Div Payout % 43.29% - 79.02% 64.10% - - 79.23% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 85,832 87,878 81,882 76,170 73,799 76,188 72,114 12.34%
NOSH 199,610 199,724 199,712 200,448 199,459 200,496 200,316 -0.23%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 19.07% 18.39% 22.20% 13.53% 11.85% 13.29% 21.62% -
ROE 5.37% 6.59% 8.49% 4.11% 3.00% 3.71% 7.89% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 14.35 17.87 18.01 14.16 11.79 12.48 14.37 -0.09%
EPS 2.31 2.90 3.48 1.56 1.11 1.41 2.84 -12.89%
DPS 1.00 0.00 2.75 1.00 0.00 0.00 2.25 -41.84%
NAPS 0.43 0.44 0.41 0.38 0.37 0.38 0.36 12.61%
Adjusted Per Share Value based on latest NOSH - 200,448
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 6.18 7.70 7.77 6.13 5.08 5.40 6.21 -0.32%
EPS 1.00 1.25 1.50 0.68 0.48 0.61 1.23 -12.92%
DPS 0.43 0.00 1.19 0.43 0.00 0.00 0.97 -41.94%
NAPS 0.1853 0.1897 0.1768 0.1644 0.1593 0.1645 0.1557 12.33%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.675 0.57 0.41 0.355 0.30 0.34 0.29 -
P/RPS 4.70 3.19 2.28 2.51 2.54 2.72 2.02 75.86%
P/EPS 29.22 19.66 11.78 22.76 27.03 24.11 10.21 101.96%
EY 3.42 5.09 8.49 4.39 3.70 4.15 9.79 -50.49%
DY 1.48 0.00 6.71 2.82 0.00 0.00 7.76 -66.96%
P/NAPS 1.57 1.30 1.00 0.93 0.81 0.89 0.81 55.64%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/04/14 24/01/14 28/10/13 29/07/13 26/04/13 30/01/13 29/10/12 -
Price 0.805 0.68 0.47 0.385 0.305 0.365 0.31 -
P/RPS 5.61 3.81 2.61 2.72 2.59 2.92 2.16 89.27%
P/EPS 34.85 23.45 13.51 24.68 27.48 25.89 10.92 117.22%
EY 2.87 4.26 7.40 4.05 3.64 3.86 9.16 -53.96%
DY 1.24 0.00 5.85 2.60 0.00 0.00 7.26 -69.31%
P/NAPS 1.87 1.55 1.15 1.01 0.82 0.96 0.86 68.07%

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