[HOMERIZ] YoY Annualized Quarter Result on 31-May-2018 [#3]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
26-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-May-2018 [#3]
Profit Trend
QoQ- -3.14%
YoY- -38.0%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 211,450 145,313 152,064 168,380 172,400 164,858 144,409 6.55%
PBT 36,877 27,869 29,530 24,998 40,576 40,825 32,756 1.99%
Tax -7,438 -6,033 -5,984 -5,256 -8,733 -9,573 -7,345 0.20%
NP 29,438 21,836 23,546 19,742 31,842 31,252 25,410 2.48%
-
NP to SH 29,438 21,836 23,546 19,742 31,842 31,252 22,546 4.54%
-
Tax Rate 20.17% 21.65% 20.26% 21.03% 21.52% 23.45% 22.42% -
Total Cost 182,012 123,477 128,517 148,637 140,557 133,606 118,998 7.33%
-
Net Worth 202,321 168,013 156,005 141,004 129,004 117,003 101,939 12.09%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div 55 - 8,000 4,000 8,000 8,000 3,997 -51.01%
Div Payout % 0.19% - 33.98% 20.26% 25.12% 25.60% 17.73% -
Equity
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 202,321 168,013 156,005 141,004 129,004 117,003 101,939 12.09%
NOSH 412,903 300,023 300,010 300,010 300,010 300,010 199,881 12.84%
Ratio Analysis
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 13.92% 15.03% 15.48% 11.73% 18.47% 18.96% 17.60% -
ROE 14.55% 13.00% 15.09% 14.00% 24.68% 26.71% 22.12% -
Per Share
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 51.21 48.43 50.69 56.12 57.46 54.95 72.25 -5.57%
EPS 7.35 7.28 7.85 6.59 10.61 10.41 11.28 -6.88%
DPS 0.01 0.00 2.67 1.33 2.67 2.67 2.00 -58.61%
NAPS 0.49 0.56 0.52 0.47 0.43 0.39 0.51 -0.66%
Adjusted Per Share Value based on latest NOSH - 300,010
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 45.65 31.37 32.83 36.35 37.22 35.59 31.17 6.55%
EPS 6.35 4.71 5.08 4.26 6.87 6.75 4.87 4.51%
DPS 0.01 0.00 1.73 0.86 1.73 1.73 0.86 -52.37%
NAPS 0.4367 0.3627 0.3368 0.3044 0.2785 0.2526 0.2201 12.08%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 0.58 0.565 0.63 0.63 0.925 0.90 1.36 -
P/RPS 1.13 1.17 1.24 1.12 1.61 1.64 1.88 -8.12%
P/EPS 8.13 7.76 8.03 9.57 8.72 8.64 12.06 -6.35%
EY 12.29 12.88 12.46 10.45 11.47 11.57 8.29 6.77%
DY 0.02 0.00 4.23 2.12 2.88 2.96 1.47 -51.10%
P/NAPS 1.18 1.01 1.21 1.34 2.15 2.31 2.67 -12.71%
Price Multiplier on Announcement Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 27/08/21 30/07/20 08/07/19 26/07/18 27/07/17 28/07/16 30/07/15 -
Price 0.57 0.585 0.625 0.695 0.945 0.885 1.13 -
P/RPS 1.11 1.21 1.23 1.24 1.64 1.61 1.56 -5.50%
P/EPS 7.99 8.04 7.96 10.56 8.90 8.50 10.02 -3.69%
EY 12.51 12.44 12.56 9.47 11.23 11.77 9.98 3.83%
DY 0.02 0.00 4.27 1.92 2.82 3.01 1.77 -52.59%
P/NAPS 1.16 1.04 1.20 1.48 2.20 2.27 2.22 -10.24%

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