[HOMERIZ] QoQ TTM Result on 28-Feb-2015 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- 10.42%
YoY- 0.91%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
TTM Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 153,728 146,419 141,544 134,061 124,854 127,176 129,913 11.86%
PBT 39,012 33,518 30,800 27,672 24,736 26,450 29,657 20.03%
Tax -9,319 -7,819 -5,053 -3,297 -2,097 -2,147 -4,056 74.03%
NP 29,693 25,699 25,747 24,375 22,639 24,303 25,601 10.38%
-
NP to SH 28,183 23,551 22,102 20,667 18,716 20,247 22,005 17.91%
-
Tax Rate 23.89% 23.33% 16.41% 11.91% 8.48% 8.12% 13.68% -
Total Cost 124,035 120,720 115,797 109,686 102,215 102,873 104,312 12.22%
-
Net Worth 111,162 102,169 102,117 96,029 96,022 91,858 87,848 16.97%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div 10,515 10,515 9,193 8,187 10,183 10,183 9,484 7.11%
Div Payout % 37.31% 44.65% 41.60% 39.61% 54.41% 50.29% 43.10% -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 111,162 102,169 102,117 96,029 96,022 91,858 87,848 16.97%
NOSH 300,439 300,497 200,230 200,060 200,046 199,692 199,656 31.28%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 19.32% 17.55% 18.19% 18.18% 18.13% 19.11% 19.71% -
ROE 25.35% 23.05% 21.64% 21.52% 19.49% 22.04% 25.05% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 51.17 48.73 70.69 67.01 62.41 63.69 65.07 -14.79%
EPS 9.38 7.84 11.04 10.33 9.36 10.14 11.02 -10.17%
DPS 3.50 3.50 4.60 4.10 5.10 5.10 4.75 -18.40%
NAPS 0.37 0.34 0.51 0.48 0.48 0.46 0.44 -10.89%
Adjusted Per Share Value based on latest NOSH - 200,060
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 33.19 31.61 30.55 28.94 26.95 27.45 28.04 11.88%
EPS 6.08 5.08 4.77 4.46 4.04 4.37 4.75 17.87%
DPS 2.27 2.27 1.98 1.77 2.20 2.20 2.05 7.02%
NAPS 0.24 0.2206 0.2204 0.2073 0.2073 0.1983 0.1896 17.00%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 1.02 0.915 1.36 1.21 0.83 0.785 0.785 -
P/RPS 1.99 1.88 1.92 1.81 1.33 1.23 1.21 39.28%
P/EPS 10.87 11.67 12.32 11.71 8.87 7.74 7.12 32.55%
EY 9.20 8.57 8.12 8.54 11.27 12.92 14.04 -24.53%
DY 3.43 3.82 3.38 3.39 6.14 6.50 6.05 -31.47%
P/NAPS 2.76 2.69 2.67 2.52 1.73 1.71 1.78 33.92%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 28/01/16 29/10/15 30/07/15 29/04/15 29/01/15 31/10/14 24/07/14 -
Price 1.07 1.13 1.13 1.07 1.06 0.88 0.84 -
P/RPS 2.09 2.32 1.60 1.60 1.70 1.38 1.29 37.90%
P/EPS 11.41 14.42 10.24 10.36 11.33 8.68 7.62 30.85%
EY 8.77 6.94 9.77 9.65 8.83 11.52 13.12 -23.53%
DY 3.27 3.10 4.07 3.83 4.81 5.80 5.65 -30.52%
P/NAPS 2.89 3.32 2.22 2.23 2.21 1.91 1.91 31.76%

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