[HOMERIZ] YoY Annualized 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- 17.44%
YoY- -7.71%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 133,460 142,748 100,112 107,452 97,836 122,656 0 -
PBT 24,596 31,452 14,628 14,988 15,276 25,552 0 -
Tax -5,000 -5,200 -1,320 -880 -1,520 -1,900 0 -
NP 19,596 26,252 13,308 14,108 13,756 23,652 0 -
-
NP to SH 17,044 23,168 11,308 12,696 13,756 23,652 0 -
-
Tax Rate 20.33% 16.53% 9.02% 5.87% 9.95% 7.44% - -
Total Cost 113,864 116,496 86,804 93,344 84,080 99,004 0 -
-
Net Worth 96,022 87,878 76,188 65,875 59,982 15,472 0 -
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - 3,228 - -
Div Payout % - - - - - 13.65% - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 96,022 87,878 76,188 65,875 59,982 15,472 0 -
NOSH 200,046 199,724 200,496 199,622 199,941 67,269 0 -
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 14.68% 18.39% 13.29% 13.13% 14.06% 19.28% 0.00% -
ROE 17.75% 26.36% 14.84% 19.27% 22.93% 152.87% 0.00% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 66.71 71.47 49.93 53.83 48.93 182.33 0.00 -
EPS 8.52 11.60 5.64 6.36 6.88 35.16 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 4.80 0.00 -
NAPS 0.48 0.44 0.38 0.33 0.30 0.23 0.00 -
Adjusted Per Share Value based on latest NOSH - 199,622
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 28.81 30.81 21.61 23.20 21.12 26.48 0.00 -
EPS 3.68 5.00 2.44 2.74 2.97 5.11 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.00 -
NAPS 0.2073 0.1897 0.1645 0.1422 0.1295 0.0334 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 - - -
Price 0.83 0.57 0.34 0.28 0.48 0.00 0.00 -
P/RPS 1.24 0.80 0.68 0.52 0.98 0.00 0.00 -
P/EPS 9.74 4.91 6.03 4.40 6.98 0.00 0.00 -
EY 10.27 20.35 16.59 22.71 14.33 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.30 0.89 0.85 1.60 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 29/01/15 24/01/14 30/01/13 30/01/12 28/01/11 17/02/10 - -
Price 1.06 0.68 0.365 0.30 0.47 0.65 0.00 -
P/RPS 1.59 0.95 0.73 0.56 0.96 0.36 0.00 -
P/EPS 12.44 5.86 6.47 4.72 6.83 1.85 0.00 -
EY 8.04 17.06 15.45 21.20 14.64 54.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 7.38 0.00 -
P/NAPS 2.21 1.55 0.96 0.91 1.57 2.83 0.00 -

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