[HOMERIZ] YoY Annualized Quarter Result on 31-May-2013 [#3]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 8.02%
YoY- -9.36%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 164,858 144,409 125,252 102,574 99,292 85,390 114,830 6.20%
PBT 40,825 32,756 26,956 14,834 14,830 10,009 22,805 10.18%
Tax -9,573 -7,345 -3,470 -1,562 -793 -813 -1,581 34.96%
NP 31,252 25,410 23,485 13,272 14,037 9,196 21,224 6.65%
-
NP to SH 31,252 22,546 20,073 10,890 12,014 9,196 21,224 6.65%
-
Tax Rate 23.45% 22.42% 12.87% 10.53% 5.35% 8.12% 6.93% -
Total Cost 133,606 118,998 101,766 89,302 85,254 76,194 93,606 6.10%
-
Net Worth 117,003 101,939 87,970 76,074 67,932 59,973 41,405 18.88%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 8,000 3,997 5,331 2,669 1,998 1,599 6,134 4.52%
Div Payout % 25.60% 17.73% 26.56% 24.51% 16.63% 17.39% 28.90% -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 117,003 101,939 87,970 76,074 67,932 59,973 41,405 18.88%
NOSH 300,010 199,881 199,933 200,196 199,800 199,913 153,352 11.82%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 18.96% 17.60% 18.75% 12.94% 14.14% 10.77% 18.48% -
ROE 26.71% 22.12% 22.82% 14.32% 17.69% 15.33% 51.26% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 54.95 72.25 62.65 51.24 49.70 42.71 74.88 -5.02%
EPS 10.41 11.28 10.04 5.44 6.01 4.60 13.84 -4.63%
DPS 2.67 2.00 2.67 1.33 1.00 0.80 4.00 -6.50%
NAPS 0.39 0.51 0.44 0.38 0.34 0.30 0.27 6.31%
Adjusted Per Share Value based on latest NOSH - 200,448
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 35.59 31.17 27.04 22.14 21.43 18.43 24.79 6.20%
EPS 6.75 4.87 4.33 2.35 2.59 1.99 4.58 6.67%
DPS 1.73 0.86 1.15 0.58 0.43 0.35 1.32 4.60%
NAPS 0.2526 0.2201 0.1899 0.1642 0.1466 0.1295 0.0894 18.88%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.90 1.36 0.785 0.355 0.28 0.34 0.51 -
P/RPS 1.64 1.88 1.25 0.69 0.56 0.80 0.68 15.78%
P/EPS 8.64 12.06 7.82 6.53 4.66 7.39 3.68 15.27%
EY 11.57 8.29 12.79 15.32 21.48 13.53 27.14 -13.23%
DY 2.96 1.47 3.40 3.76 3.57 2.35 7.84 -14.97%
P/NAPS 2.31 2.67 1.78 0.93 0.82 1.13 1.89 3.39%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 30/07/15 24/07/14 29/07/13 27/07/12 25/07/11 26/07/10 -
Price 0.885 1.13 0.84 0.385 0.31 0.265 0.49 -
P/RPS 1.61 1.56 1.34 0.75 0.62 0.62 0.65 16.30%
P/EPS 8.50 10.02 8.37 7.08 5.16 5.76 3.54 15.70%
EY 11.77 9.98 11.95 14.13 19.40 17.36 28.24 -13.56%
DY 3.01 1.77 3.17 3.46 3.23 3.02 8.16 -15.30%
P/NAPS 2.27 2.22 1.91 1.01 0.91 0.88 1.81 3.84%

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