[HOMERIZ] YoY Annualized Quarter Result on 30-Nov-2024 [#1]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
21-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2025
Quarter
30-Nov-2024 [#1]
Profit Trend
QoQ- 22.94%
YoY- 16.01%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Revenue 246,628 215,040 155,760 234,144 210,168 165,872 144,392 9.32%
PBT 55,268 49,192 33,632 43,864 36,812 42,304 25,924 13.43%
Tax -13,280 -13,000 -8,400 -10,000 -7,600 -10,000 -5,400 16.16%
NP 41,988 36,192 25,232 33,864 29,212 32,304 20,524 12.65%
-
NP to SH 41,988 36,192 25,232 33,864 29,212 32,304 20,524 12.65%
-
Tax Rate 24.03% 26.43% 24.98% 22.80% 20.65% 23.64% 20.83% -
Total Cost 204,640 178,848 130,528 200,280 180,956 133,568 123,868 8.71%
-
Net Worth 319,071 291,840 264,045 214,764 184,326 165,007 150,005 13.39%
Dividend
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Div 72,137 - - - - - - -
Div Payout % 171.81% - - - - - - -
Equity
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Net Worth 319,071 291,840 264,045 214,764 184,326 165,007 150,005 13.39%
NOSH 462,422 463,239 463,238 413,126 311,801 300,018 300,010 7.47%
Ratio Analysis
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
NP Margin 17.02% 16.83% 16.20% 14.46% 13.90% 19.48% 14.21% -
ROE 13.16% 12.40% 9.56% 15.77% 15.85% 19.58% 13.68% -
Per Share
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
RPS 53.33 46.42 33.62 56.69 69.55 55.29 48.13 1.72%
EPS 9.08 7.80 5.44 8.20 9.68 10.76 6.84 4.83%
DPS 15.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.63 0.57 0.52 0.61 0.55 0.50 5.50%
Adjusted Per Share Value based on latest NOSH - 462,422
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
RPS 53.33 46.50 33.68 50.63 45.45 35.87 31.23 9.31%
EPS 9.08 7.83 5.46 7.32 6.32 6.99 4.44 12.65%
DPS 15.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.6311 0.571 0.4644 0.3986 0.3568 0.3244 13.39%
Price Multiplier on Financial Quarter End Date
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Date 29/11/24 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 -
Price 0.57 0.51 0.52 0.53 0.94 0.635 0.705 -
P/RPS 1.07 1.10 1.55 0.93 1.35 1.15 1.46 -5.04%
P/EPS 6.28 6.53 9.55 6.46 9.72 5.90 10.31 -7.92%
EY 15.93 15.32 10.47 15.47 10.28 16.96 9.70 8.61%
DY 27.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.81 0.91 1.02 1.54 1.15 1.41 -8.44%
Price Multiplier on Announcement Date
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Date 21/01/25 22/01/24 17/01/23 25/01/22 29/01/21 03/01/20 23/01/19 -
Price 0.58 0.52 0.55 0.585 0.66 0.665 0.67 -
P/RPS 1.09 1.12 1.64 1.03 0.95 1.20 1.39 -3.96%
P/EPS 6.39 6.66 10.10 7.13 6.83 6.18 9.79 -6.85%
EY 15.66 15.02 9.90 14.02 14.65 16.19 10.21 7.38%
DY 26.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.83 0.96 1.13 1.08 1.21 1.34 -7.48%

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