[HOMERIZ] YoY Quarter Result on 28-Feb-2014 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
28-Feb-2014 [#2]
Profit Trend
QoQ- -20.39%
YoY- 108.27%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
Quarter Result
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 42,753 42,492 37,848 28,641 23,512 24,485 19,477 13.98%
PBT 9,829 10,672 9,348 6,412 3,002 3,573 1,782 32.88%
Tax -2,250 -2,600 -2,150 -950 -217 -180 -80 74.29%
NP 7,579 8,072 7,198 5,462 2,785 3,393 1,702 28.23%
-
NP to SH 7,579 8,072 6,562 4,611 2,214 2,860 1,702 28.23%
-
Tax Rate 22.89% 24.36% 23.00% 14.82% 7.23% 5.04% 4.49% -
Total Cost 35,174 34,420 30,650 23,179 20,727 21,092 17,775 12.03%
-
Net Worth 123,004 111,001 96,029 85,832 73,799 66,000 58,068 13.31%
Dividend
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div 30 - - 1,996 - - - -
Div Payout % 0.40% - - 43.29% - - - -
Equity
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 123,004 111,001 96,029 85,832 73,799 66,000 58,068 13.31%
NOSH 300,010 300,010 200,060 199,610 199,459 200,000 200,235 6.96%
Ratio Analysis
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 17.73% 19.00% 19.02% 19.07% 11.85% 13.86% 8.74% -
ROE 6.16% 7.27% 6.83% 5.37% 3.00% 4.33% 2.93% -
Per Share
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 14.25 14.16 18.92 14.35 11.79 12.24 9.73 6.55%
EPS 2.53 2.69 3.28 2.31 1.11 1.43 0.85 19.91%
DPS 0.01 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.41 0.37 0.48 0.43 0.37 0.33 0.29 5.93%
Adjusted Per Share Value based on latest NOSH - 199,610
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 9.23 9.17 8.17 6.18 5.08 5.29 4.20 14.00%
EPS 1.64 1.74 1.42 1.00 0.48 0.62 0.37 28.13%
DPS 0.01 0.00 0.00 0.43 0.00 0.00 0.00 -
NAPS 0.2655 0.2396 0.2073 0.1853 0.1593 0.1425 0.1254 13.30%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.96 0.99 1.21 0.675 0.30 0.30 0.39 -
P/RPS 6.74 6.99 6.40 4.70 2.54 2.45 4.01 9.03%
P/EPS 38.00 36.79 36.89 29.22 27.03 20.98 45.88 -3.08%
EY 2.63 2.72 2.71 3.42 3.70 4.77 2.18 3.17%
DY 0.01 0.00 0.00 1.48 0.00 0.00 0.00 -
P/NAPS 2.34 2.68 2.52 1.57 0.81 0.91 1.34 9.72%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 27/04/17 28/04/16 29/04/15 28/04/14 26/04/13 27/04/12 25/04/11 -
Price 0.95 0.875 1.07 0.805 0.305 0.28 0.41 -
P/RPS 6.67 6.18 5.66 5.61 2.59 2.29 4.22 7.92%
P/EPS 37.61 32.52 32.62 34.85 27.48 19.58 48.24 -4.06%
EY 2.66 3.08 3.07 2.87 3.64 5.11 2.07 4.26%
DY 0.01 0.00 0.00 1.24 0.00 0.00 0.00 -
P/NAPS 2.32 2.36 2.23 1.87 0.82 0.85 1.41 8.64%

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