[HOMERIZ] QoQ TTM Result on 31-Aug-2011 [#4]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- -2.02%
YoY- -46.09%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
TTM Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 100,252 97,238 92,230 89,826 87,889 93,346 103,764 -2.26%
PBT 15,652 13,755 11,964 12,036 12,092 15,254 19,120 -12.47%
Tax -950 -905 -805 -965 -1,058 -1,144 -1,539 -27.48%
NP 14,702 12,850 11,159 11,071 11,034 14,110 17,581 -11.22%
-
NP to SH 12,925 11,704 10,546 10,811 11,034 14,110 17,581 -18.52%
-
Tax Rate 6.07% 6.58% 6.73% 8.02% 8.75% 7.50% 8.05% -
Total Cost 85,550 84,388 81,071 78,755 76,855 79,236 86,183 -0.48%
-
Net Worth 67,931 66,000 65,875 61,905 59,863 58,068 59,982 8.64%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 4,793 4,492 4,492 4,492 5,394 4,196 7,671 -26.89%
Div Payout % 37.09% 38.38% 42.60% 41.55% 48.89% 29.74% 43.63% -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 67,931 66,000 65,875 61,905 59,863 58,068 59,982 8.64%
NOSH 199,798 200,000 199,622 199,693 199,545 200,235 199,941 -0.04%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 14.67% 13.21% 12.10% 12.32% 12.55% 15.12% 16.94% -
ROE 19.03% 17.73% 16.01% 17.46% 18.43% 24.30% 29.31% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 50.18 48.62 46.20 44.98 44.04 46.62 51.90 -2.21%
EPS 6.47 5.85 5.28 5.41 5.53 7.05 8.79 -18.46%
DPS 2.40 2.25 2.25 2.25 2.70 2.10 3.84 -26.87%
NAPS 0.34 0.33 0.33 0.31 0.30 0.29 0.30 8.69%
Adjusted Per Share Value based on latest NOSH - 199,693
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 21.64 20.99 19.91 19.39 18.97 20.15 22.40 -2.27%
EPS 2.79 2.53 2.28 2.33 2.38 3.05 3.80 -18.59%
DPS 1.03 0.97 0.97 0.97 1.16 0.91 1.66 -27.23%
NAPS 0.1466 0.1425 0.1422 0.1336 0.1292 0.1254 0.1295 8.61%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.28 0.30 0.28 0.29 0.34 0.39 0.48 -
P/RPS 0.56 0.62 0.61 0.64 0.77 0.84 0.92 -28.15%
P/EPS 4.33 5.13 5.30 5.36 6.15 5.53 5.46 -14.31%
EY 23.10 19.51 18.87 18.67 16.26 18.07 18.32 16.69%
DY 8.57 7.50 8.04 7.76 7.94 5.38 7.99 4.77%
P/NAPS 0.82 0.91 0.85 0.94 1.13 1.34 1.60 -35.93%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 27/07/12 27/04/12 30/01/12 27/10/11 25/07/11 25/04/11 28/01/11 -
Price 0.31 0.28 0.30 0.25 0.265 0.41 0.47 -
P/RPS 0.62 0.58 0.65 0.56 0.60 0.88 0.91 -22.55%
P/EPS 4.79 4.78 5.68 4.62 4.79 5.82 5.35 -7.09%
EY 20.87 20.90 17.61 21.66 20.87 17.19 18.71 7.54%
DY 7.74 8.04 7.50 9.00 10.19 5.12 8.16 -3.45%
P/NAPS 0.91 0.85 0.91 0.81 0.88 1.41 1.57 -30.45%

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