[HOMERIZ] YoY Cumulative Quarter Result on 30-Nov-2014 [#1]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
29-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
30-Nov-2014 [#1]
Profit Trend
QoQ- -78.95%
YoY- -26.43%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 45,983 41,930 40,674 33,365 35,687 25,028 26,863 9.36%
PBT 7,972 10,986 11,643 6,149 7,863 3,657 3,747 13.39%
Tax -1,400 -2,500 -2,750 -1,250 -1,300 -330 -220 36.09%
NP 6,572 8,486 8,893 4,899 6,563 3,327 3,527 10.91%
-
NP to SH 6,572 8,486 8,893 4,261 5,792 2,827 3,174 12.88%
-
Tax Rate 17.56% 22.76% 23.62% 20.33% 16.53% 9.02% 5.87% -
Total Cost 39,411 33,444 31,781 28,466 29,124 21,701 23,336 9.11%
-
Net Worth 138,120 126,004 111,162 96,022 87,878 76,188 65,875 13.12%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 138,120 126,004 111,162 96,022 87,878 76,188 65,875 13.12%
NOSH 300,010 300,010 300,439 200,046 199,724 200,496 199,622 7.01%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 14.29% 20.24% 21.86% 14.68% 18.39% 13.29% 13.13% -
ROE 4.76% 6.73% 8.00% 4.44% 6.59% 3.71% 4.82% -
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 15.31 13.98 13.54 16.68 17.87 12.48 13.46 2.16%
EPS 2.19 2.83 2.96 2.13 2.90 1.41 1.59 5.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.42 0.37 0.48 0.44 0.38 0.33 5.68%
Adjusted Per Share Value based on latest NOSH - 200,046
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 9.93 9.05 8.78 7.20 7.70 5.40 5.80 9.36%
EPS 1.42 1.83 1.92 0.92 1.25 0.61 0.69 12.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2982 0.272 0.24 0.2073 0.1897 0.1645 0.1422 13.12%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 0.91 0.90 1.02 0.83 0.57 0.34 0.28 -
P/RPS 5.94 6.44 7.53 4.98 3.19 2.72 2.08 19.09%
P/EPS 41.58 31.82 34.46 38.97 19.66 24.11 17.61 15.38%
EY 2.41 3.14 2.90 2.57 5.09 4.15 5.68 -13.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.14 2.76 1.73 1.30 0.89 0.85 15.12%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 25/01/18 25/01/17 28/01/16 29/01/15 24/01/14 30/01/13 30/01/12 -
Price 0.885 1.02 1.07 1.06 0.68 0.365 0.30 -
P/RPS 5.78 7.30 7.90 6.36 3.81 2.92 2.23 17.18%
P/EPS 40.43 36.06 36.15 49.77 23.45 25.89 18.87 13.52%
EY 2.47 2.77 2.77 2.01 4.26 3.86 5.30 -11.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.43 2.89 2.21 1.55 0.96 0.91 13.23%

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