[HOMERIZ] YoY Cumulative Quarter Result on 31-Aug-2018 [#4]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
30-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-Aug-2018 [#4]
Profit Trend
QoQ- 42.28%
YoY- -31.79%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Revenue 164,903 155,366 147,709 166,445 168,958 157,567 146,419 1.99%
PBT 27,709 30,490 27,678 27,208 39,121 36,166 33,518 -3.11%
Tax -5,380 -6,915 -5,555 -6,140 -8,233 -8,140 -7,819 -6.03%
NP 22,329 23,575 22,123 21,068 30,888 28,026 25,699 -2.31%
-
NP to SH 22,329 23,575 22,123 21,068 30,888 28,026 23,551 -0.88%
-
Tax Rate 19.42% 22.68% 20.07% 22.57% 21.04% 22.51% 23.33% -
Total Cost 142,574 131,791 125,586 145,377 138,070 129,541 120,720 2.80%
-
Net Worth 206,451 177,014 156,005 144,004 132,004 117,003 102,004 12.45%
Dividend
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Div 6,606 4,500 9,000 7,500 12,600 15,000 12,000 -9.46%
Div Payout % 29.59% 19.09% 40.68% 35.60% 40.79% 53.52% 50.96% -
Equity
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Net Worth 206,451 177,014 156,005 144,004 132,004 117,003 102,004 12.45%
NOSH 412,903 300,024 300,010 300,010 300,010 300,010 300,012 5.46%
Ratio Analysis
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
NP Margin 13.54% 15.17% 14.98% 12.66% 18.28% 17.79% 17.55% -
ROE 10.82% 13.32% 14.18% 14.63% 23.40% 23.95% 23.09% -
Per Share
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 39.94 51.78 49.23 55.48 56.32 52.52 48.80 -3.28%
EPS 5.53 7.86 7.37 7.02 10.30 9.34 7.85 -5.66%
DPS 1.60 1.50 3.00 2.50 4.20 5.00 4.00 -14.15%
NAPS 0.50 0.59 0.52 0.48 0.44 0.39 0.34 6.63%
Adjusted Per Share Value based on latest NOSH - 300,010
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 35.60 33.54 31.89 35.93 36.47 34.01 31.61 1.99%
EPS 4.82 5.09 4.78 4.55 6.67 6.05 5.08 -0.87%
DPS 1.43 0.97 1.94 1.62 2.72 3.24 2.59 -9.41%
NAPS 0.4457 0.3821 0.3368 0.3109 0.285 0.2526 0.2202 12.45%
Price Multiplier on Financial Quarter End Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 -
Price 0.575 0.65 0.635 0.705 0.935 0.885 0.915 -
P/RPS 1.44 1.26 1.29 1.27 1.66 1.69 1.87 -4.25%
P/EPS 10.63 8.27 8.61 10.04 9.08 9.47 11.66 -1.52%
EY 9.40 12.09 11.61 9.96 11.01 10.56 8.58 1.53%
DY 2.78 2.31 4.72 3.55 4.49 5.65 4.37 -7.25%
P/NAPS 1.15 1.10 1.22 1.47 2.13 2.27 2.69 -13.19%
Price Multiplier on Announcement Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 28/10/21 28/10/20 29/10/19 30/10/18 30/10/17 27/10/16 29/10/15 -
Price 0.57 0.855 0.75 0.675 0.95 0.955 1.13 -
P/RPS 1.43 1.65 1.52 1.22 1.69 1.82 2.32 -7.74%
P/EPS 10.54 10.88 10.17 9.61 9.23 10.22 14.39 -5.05%
EY 9.49 9.19 9.83 10.40 10.84 9.78 6.95 5.32%
DY 2.81 1.75 4.00 3.70 4.42 5.24 3.54 -3.77%
P/NAPS 1.14 1.45 1.44 1.41 2.16 2.45 3.32 -16.30%

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