[HOMERIZ] YoY Cumulative Quarter Result on 31-May-2012 [#3]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
27-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 49.34%
YoY- 30.65%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 108,307 93,939 76,931 74,469 64,043 86,123 0 -
PBT 24,567 20,217 11,126 11,123 7,507 17,104 0 -
Tax -5,509 -2,603 -1,172 -595 -610 -1,186 0 -
NP 19,058 17,614 9,954 10,528 6,897 15,918 0 -
-
NP to SH 16,910 15,055 8,168 9,011 6,897 15,918 0 -
-
Tax Rate 22.42% 12.88% 10.53% 5.35% 8.13% 6.93% - -
Total Cost 89,249 76,325 66,977 63,941 57,146 70,205 0 -
-
Net Worth 101,939 87,970 76,074 67,932 59,973 41,405 0 -
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 2,998 3,998 2,001 1,498 1,199 4,600 - -
Div Payout % 17.73% 26.56% 24.51% 16.63% 17.39% 28.90% - -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 101,939 87,970 76,074 67,932 59,973 41,405 0 -
NOSH 199,881 199,933 200,196 199,800 199,913 153,352 0 -
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 17.60% 18.75% 12.94% 14.14% 10.77% 18.48% 0.00% -
ROE 16.59% 17.11% 10.74% 13.26% 11.50% 38.44% 0.00% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 54.19 46.99 38.43 37.27 32.04 56.16 0.00 -
EPS 8.46 7.53 4.08 4.51 3.45 10.38 0.00 -
DPS 1.50 2.00 1.00 0.75 0.60 3.00 0.00 -
NAPS 0.51 0.44 0.38 0.34 0.30 0.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 199,798
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 23.38 20.28 16.61 16.08 13.82 18.59 0.00 -
EPS 3.65 3.25 1.76 1.95 1.49 3.44 0.00 -
DPS 0.65 0.86 0.43 0.32 0.26 0.99 0.00 -
NAPS 0.2201 0.1899 0.1642 0.1466 0.1295 0.0894 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 - -
Price 1.36 0.785 0.355 0.28 0.34 0.51 0.00 -
P/RPS 2.51 1.67 0.92 0.75 1.06 0.91 0.00 -
P/EPS 16.08 10.42 8.70 6.21 9.86 4.91 0.00 -
EY 6.22 9.59 11.49 16.11 10.15 20.35 0.00 -
DY 1.10 2.55 2.82 2.68 1.76 5.88 0.00 -
P/NAPS 2.67 1.78 0.93 0.82 1.13 1.89 0.00 -
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 30/07/15 24/07/14 29/07/13 27/07/12 25/07/11 26/07/10 - -
Price 1.13 0.84 0.385 0.31 0.265 0.49 0.00 -
P/RPS 2.09 1.79 1.00 0.83 0.83 0.87 0.00 -
P/EPS 13.36 11.16 9.44 6.87 7.68 4.72 0.00 -
EY 7.49 8.96 10.60 14.55 13.02 21.18 0.00 -
DY 1.33 2.38 2.60 2.42 2.26 6.12 0.00 -
P/NAPS 2.22 1.91 1.01 0.91 0.88 1.81 0.00 -

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