[HOMERIZ] YoY Annualized Quarter Result on 28-Feb-2022 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
28-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
28-Feb-2022 [#2]
Profit Trend
QoQ- 11.09%
YoY- 38.05%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Revenue 222,662 157,484 254,912 222,440 169,224 152,962 172,884 4.30%
PBT 47,472 30,554 49,618 33,850 35,476 27,704 25,182 11.13%
Tax -10,900 -6,800 -12,000 -6,600 -7,640 -6,400 -4,800 14.63%
NP 36,572 23,754 37,618 27,250 27,836 21,304 20,382 10.22%
-
NP to SH 36,572 23,754 37,618 27,250 27,836 21,304 20,382 10.22%
-
Tax Rate 22.96% 22.26% 24.18% 19.50% 21.54% 23.10% 19.06% -
Total Cost 186,090 133,730 217,294 195,190 141,388 131,658 152,502 3.37%
-
Net Worth 291,844 268,678 220,094 197,393 165,011 150,005 135,004 13.69%
Dividend
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Div - - - 82 - - - -
Div Payout % - - - 0.30% - - - -
Equity
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Net Worth 291,844 268,678 220,094 197,393 165,011 150,005 135,004 13.69%
NOSH 463,244 463,238 415,381 412,698 300,023 300,010 300,010 7.50%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
NP Margin 16.42% 15.08% 14.76% 12.25% 16.45% 13.93% 11.79% -
ROE 12.53% 8.84% 17.09% 13.80% 16.87% 14.20% 15.10% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 48.07 34.00 61.38 54.09 56.40 50.99 57.63 -2.97%
EPS 7.90 5.12 9.08 6.90 9.28 7.10 6.80 2.52%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.63 0.58 0.53 0.48 0.55 0.50 0.45 5.76%
Adjusted Per Share Value based on latest NOSH - 415,381
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 48.07 34.00 55.03 48.02 36.53 33.02 37.32 4.30%
EPS 7.90 5.13 8.12 5.88 6.01 4.60 4.40 10.23%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.63 0.58 0.4751 0.4261 0.3562 0.3238 0.2914 13.69%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 -
Price 0.535 0.505 0.53 0.605 0.61 0.62 0.755 -
P/RPS 1.11 1.49 0.86 1.12 1.08 1.22 1.31 -2.72%
P/EPS 6.78 9.85 5.85 9.13 6.57 8.73 11.11 -7.89%
EY 14.76 10.15 17.09 10.95 15.21 11.45 9.00 8.58%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.85 0.87 1.00 1.26 1.11 1.24 1.68 -10.72%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 26/04/24 14/04/23 28/04/22 24/05/21 27/05/20 29/04/19 26/04/18 -
Price 0.56 0.50 0.565 0.595 0.535 0.625 0.69 -
P/RPS 1.17 1.47 0.92 1.10 0.95 1.23 1.20 -0.42%
P/EPS 7.09 9.75 6.24 8.98 5.77 8.80 10.16 -5.81%
EY 14.10 10.26 16.03 11.14 17.34 11.36 9.85 6.15%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.89 0.86 1.07 1.24 0.97 1.25 1.53 -8.62%

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