[HOMERIZ] YoY Annualized Quarter Result on 30-Nov-2021 [#1]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
25-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
30-Nov-2021 [#1]
Profit Trend
QoQ- 51.66%
YoY- 15.92%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 215,040 155,760 234,144 210,168 165,872 144,392 183,932 2.63%
PBT 49,192 33,632 43,864 36,812 42,304 25,924 31,888 7.48%
Tax -13,000 -8,400 -10,000 -7,600 -10,000 -5,400 -5,600 15.06%
NP 36,192 25,232 33,864 29,212 32,304 20,524 26,288 5.47%
-
NP to SH 36,192 25,232 33,864 29,212 32,304 20,524 26,288 5.47%
-
Tax Rate 26.43% 24.98% 22.80% 20.65% 23.64% 20.83% 17.56% -
Total Cost 178,848 130,528 200,280 180,956 133,568 123,868 157,644 2.12%
-
Net Worth 291,840 264,045 214,764 184,326 165,007 150,005 138,120 13.27%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 291,840 264,045 214,764 184,326 165,007 150,005 138,120 13.27%
NOSH 463,239 463,238 413,126 311,801 300,018 300,010 300,010 7.50%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 16.83% 16.20% 14.46% 13.90% 19.48% 14.21% 14.29% -
ROE 12.40% 9.56% 15.77% 15.85% 19.58% 13.68% 19.03% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 46.42 33.62 56.69 69.55 55.29 48.13 61.26 -4.51%
EPS 7.80 5.44 8.20 9.68 10.76 6.84 8.76 -1.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.57 0.52 0.61 0.55 0.50 0.46 5.37%
Adjusted Per Share Value based on latest NOSH - 413,126
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 46.42 33.62 50.54 45.37 35.81 31.17 39.71 2.63%
EPS 7.81 5.45 7.31 6.31 6.97 4.43 5.67 5.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.57 0.4636 0.3979 0.3562 0.3238 0.2982 13.26%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.51 0.52 0.53 0.94 0.635 0.705 0.91 -
P/RPS 1.10 1.55 0.93 1.35 1.15 1.46 1.49 -4.92%
P/EPS 6.53 9.55 6.46 9.72 5.90 10.31 10.39 -7.44%
EY 15.32 10.47 15.47 10.28 16.96 9.70 9.62 8.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.91 1.02 1.54 1.15 1.41 1.98 -13.83%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 22/01/24 17/01/23 25/01/22 29/01/21 03/01/20 23/01/19 25/01/18 -
Price 0.52 0.55 0.585 0.66 0.665 0.67 0.885 -
P/RPS 1.12 1.64 1.03 0.95 1.20 1.39 1.44 -4.10%
P/EPS 6.66 10.10 7.13 6.83 6.18 9.79 10.11 -6.71%
EY 15.02 9.90 14.02 14.65 16.19 10.21 9.89 7.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.96 1.13 1.08 1.21 1.34 1.92 -13.03%

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