[HOMERIZ] YoY Cumulative Quarter Result on 31-May-2020 [#3]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
30-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
31-May-2020 [#3]
Profit Trend
QoQ- 17.67%
YoY- -7.27%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Cumulative Result
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 116,625 192,154 158,588 108,985 114,048 126,285 129,300 -1.70%
PBT 22,979 40,528 27,658 20,902 22,148 18,749 30,432 -4.57%
Tax -4,893 -10,500 -5,579 -4,525 -4,488 -3,942 -6,550 -4.74%
NP 18,086 30,028 22,079 16,377 17,660 14,807 23,882 -4.52%
-
NP to SH 18,086 30,028 22,079 16,377 17,660 14,807 23,882 -4.52%
-
Tax Rate 21.29% 25.91% 20.17% 21.65% 20.26% 21.03% 21.52% -
Total Cost 98,539 162,126 136,509 92,608 96,388 111,478 105,418 -1.11%
-
Net Worth 273,310 215,757 202,321 168,013 156,005 141,004 129,004 13.32%
Dividend
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div - 4,230 41 - 6,000 3,000 6,000 -
Div Payout % - 14.09% 0.19% - 33.98% 20.26% 25.12% -
Equity
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 273,310 215,757 202,321 168,013 156,005 141,004 129,004 13.32%
NOSH 463,238 427,473 412,903 300,023 300,010 300,010 300,010 7.50%
Ratio Analysis
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 15.51% 15.63% 13.92% 15.03% 15.48% 11.73% 18.47% -
ROE 6.62% 13.92% 10.91% 9.75% 11.32% 10.50% 18.51% -
Per Share
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 25.18 45.42 38.41 36.33 38.01 42.09 43.10 -8.56%
EPS 3.90 7.20 5.51 5.46 5.89 4.94 7.96 -11.20%
DPS 0.00 1.00 0.01 0.00 2.00 1.00 2.00 -
NAPS 0.59 0.51 0.49 0.56 0.52 0.47 0.43 5.41%
Adjusted Per Share Value based on latest NOSH - 300,023
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 25.18 41.48 34.23 23.53 24.62 27.26 27.91 -1.70%
EPS 3.90 6.48 4.77 3.54 3.81 3.20 5.16 -4.55%
DPS 0.00 0.91 0.01 0.00 1.30 0.65 1.30 -
NAPS 0.59 0.4658 0.4367 0.3627 0.3368 0.3044 0.2785 13.32%
Price Multiplier on Financial Quarter End Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 0.46 0.525 0.58 0.565 0.63 0.63 0.925 -
P/RPS 1.83 1.16 1.51 1.56 1.66 1.50 2.15 -2.64%
P/EPS 11.78 7.40 10.85 10.35 10.70 12.76 11.62 0.22%
EY 8.49 13.52 9.22 9.66 9.34 7.83 8.61 -0.23%
DY 0.00 1.90 0.02 0.00 3.17 1.59 2.16 -
P/NAPS 0.78 1.03 1.18 1.01 1.21 1.34 2.15 -15.54%
Price Multiplier on Announcement Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 28/07/23 28/07/22 27/08/21 30/07/20 08/07/19 26/07/18 27/07/17 -
Price 0.475 0.49 0.57 0.585 0.625 0.695 0.945 -
P/RPS 1.89 1.08 1.48 1.61 1.64 1.65 2.19 -2.42%
P/EPS 12.17 6.90 10.66 10.72 10.62 14.08 11.87 0.41%
EY 8.22 14.49 9.38 9.33 9.42 7.10 8.42 -0.39%
DY 0.00 2.04 0.02 0.00 3.20 1.44 2.12 -
P/NAPS 0.81 0.96 1.16 1.04 1.20 1.48 2.20 -15.33%

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