[HOMERIZ] YoY TTM Result on 28-Feb-2017 [#2]

Stock

[HOMERIZ] HOMERITZ CORPORATION BERHAD

Announcement Date

27-Apr-2017

Admission Sponsor

Sponsor

Financial Year

31-Aug-2017

Quarter

28-Feb-2017 [#2]

Profit Trend

QoQ- -1.79%

YoY- -8.65%

Quarter Report

HOMERIZ's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	CAGR
TTM Result
Revenue	155,840	156,484	170,717	159,084	158,372	134,061	128,693	3.23%
YoY %	-0.41%	-8.34%	7.31%	0.45%	18.13%	4.17%	-	-
Horiz. %	121.09%	121.59%	132.65%	123.62%	123.06%	104.17%	100.00%	-
PBT	31,564	28,469	30,897	34,666	40,336	27,672	28,182	1.90%
YoY %	10.87%	-7.86%	-10.87%	-14.06%	45.76%	-1.81%	-	-
Horiz. %	112.00%	101.02%	109.63%	123.01%	143.13%	98.19%	100.00%	-
Tax	-6,175	-6,940	-5,883	-7,540	-9,769	-3,297	-4,328	6.09%
YoY %	11.02%	-17.97%	21.98%	22.82%	-196.30%	23.82%	-	-
Horiz. %	142.68%	160.35%	135.93%	174.21%	225.72%	76.18%	100.00%	-
NP	25,389	21,529	25,014	27,126	30,567	24,375	23,854	1.04%
YoY %	17.93%	-13.93%	-7.79%	-11.26%	25.40%	2.18%	-	-
Horiz. %	106.43%	90.25%	104.86%	113.72%	128.14%	102.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,389	21,529	25,014	27,126	29,693	20,667	20,480	3.64%
YoY %	17.93%	-13.93%	-7.79%	-8.65%	43.67%	0.91%	-	-
Horiz. %	123.97%	105.12%	122.14%	132.45%	144.99%	100.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.56%	24.38%	19.04%	21.75%	24.22%	11.91%	15.36%	-
YoY %	-19.77%	28.05%	-12.46%	-10.20%	103.36%	-22.46%	-	-
Horiz. %	127.34%	158.72%	123.96%	141.60%	157.68%	77.54%	100.00%	-
Total Cost	130,451	134,955	145,703	131,958	127,805	109,686	104,839	3.70%
YoY %	-3.34%	-7.38%	10.42%	3.25%	16.52%	4.62%	-	-
Horiz. %	124.43%	128.73%	138.98%	125.87%	121.91%	104.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	165,011	150,005	135,004	123,004	111,001	96,029	85,832	11.49%
YoY %	10.00%	11.11%	9.76%	10.81%	15.59%	11.88%	-	-
Horiz. %	192.25%	174.77%	157.29%	143.31%	129.32%	111.88%	100.00%	-

	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	CAGR
Dividend
Div	9,000	7,500	9,600	15,030	10,515	8,187	9,492	-0.88%
YoY %	20.00%	-21.88%	-36.13%	42.94%	28.44%	-13.75%	-	-
Horiz. %	94.82%	79.01%	101.14%	158.34%	110.78%	86.25%	100.00%	-
Div Payout %	35.45%	34.84%	38.38%	55.41%	35.42%	39.61%	46.35%	-
YoY %	1.75%	-9.22%	-30.73%	56.44%	-10.58%	-14.54%	-	-
Horiz. %	76.48%	75.17%	82.80%	119.55%	76.42%	85.46%	100.00%	-

	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	CAGR
Equity
Net Worth	165,011	150,005	135,004	123,004	111,001	96,029	85,832	11.49%
YoY %	10.00%	11.11%	9.76%	10.81%	15.59%	11.88%	-	-
Horiz. %	192.25%	174.77%	157.29%	143.31%	129.32%	111.88%	100.00%	-
NOSH	300,023	300,010	300,010	300,010	300,010	200,060	199,610	7.02%
YoY %	0.00%	0.00%	0.00%	0.00%	49.96%	0.23%	-	-
Horiz. %	150.30%	150.30%	150.30%	150.30%	150.30%	100.23%	100.00%	-

	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	CAGR
Ratio Analysis
NP Margin	16.29%	13.76%	14.65%	17.05%	19.30%	18.18%	18.54%	-
YoY %	18.39%	-6.08%	-14.08%	-11.66%	6.16%	-1.94%	-	-
Horiz. %	87.86%	74.22%	79.02%	91.96%	104.10%	98.06%	100.00%	-
ROE	15.39%	14.35%	18.53%	22.05%	26.75%	21.52%	23.86%	-
YoY %	7.25%	-22.56%	-15.96%	-17.57%	24.30%	-9.81%	-	-
Horiz. %	64.50%	60.14%	77.66%	92.41%	112.11%	90.19%	100.00%	-

	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	CAGR
Per Share
RPS	51.94	52.16	56.90	53.03	52.79	67.01	64.47	-3.53%
YoY %	-0.42%	-8.33%	7.30%	0.45%	-21.22%	3.94%	-	-
Horiz. %	80.56%	80.91%	88.26%	82.26%	81.88%	103.94%	100.00%	-
EPS	8.46	7.18	8.34	9.04	9.90	10.33	10.26	-3.16%
YoY %	17.83%	-13.91%	-7.74%	-8.69%	-4.16%	0.68%	-	-
Horiz. %	82.46%	69.98%	81.29%	88.11%	96.49%	100.68%	100.00%	-
DPS	3.00	2.50	3.20	5.01	3.51	4.10	4.75	-7.36%
YoY %	20.00%	-21.88%	-36.13%	42.74%	-14.39%	-13.68%	-	-
Horiz. %	63.16%	52.63%	67.37%	105.47%	73.89%	86.32%	100.00%	-
NAPS	0.55	0.50	0.45	0.41	0.37	0.48	0.43	4.18%
YoY %	10.00%	11.11%	9.76%	10.81%	-22.92%	11.63%	-	-
Horiz. %	127.91%	116.28%	104.65%	95.35%	86.05%	111.63%	100.00%	-

	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	CAGR
Adjusted Per Share Value based on latest NOSH - 300,010
RPS	33.64	33.78	36.85	34.34	34.19	28.94	27.78	3.23%
YoY %	-0.41%	-8.33%	7.31%	0.44%	18.14%	4.18%	-	-
Horiz. %	121.09%	121.60%	132.65%	123.61%	123.07%	104.18%	100.00%	-
EPS	5.48	4.65	5.40	5.86	6.41	4.46	4.42	3.64%
YoY %	17.85%	-13.89%	-7.85%	-8.58%	43.72%	0.90%	-	-
Horiz. %	123.98%	105.20%	122.17%	132.58%	145.02%	100.90%	100.00%	-
DPS	1.94	1.62	2.07	3.24	2.27	1.77	2.05	-0.91%
YoY %	19.75%	-21.74%	-36.11%	42.73%	28.25%	-13.66%	-	-
Horiz. %	94.63%	79.02%	100.98%	158.05%	110.73%	86.34%	100.00%	-
NAPS	0.3562	0.3238	0.2914	0.2655	0.2396	0.2073	0.1853	11.49%
YoY %	10.01%	11.12%	9.76%	10.81%	15.58%	11.87%	-	-
Horiz. %	192.23%	174.74%	157.26%	143.28%	129.30%	111.87%	100.00%	-

	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/20	28/02/19	28/02/18	28/02/17	29/02/16	27/02/15	28/02/14	-
Price	0.61	0.62	0.755	0.96	0.99	1.21	0.675	-
P/RPS	1.17	1.19	1.33	1.81	1.88	1.81	1.05	1.81%
YoY %	-1.68%	-10.53%	-26.52%	-3.72%	3.87%	72.38%	-	-
Horiz. %	111.43%	113.33%	126.67%	172.38%	179.05%	172.38%	100.00%	-
P/EPS	7.21	8.64	9.06	10.62	10.00	11.71	6.58	1.53%
YoY %	-16.55%	-4.64%	-14.69%	6.20%	-14.60%	77.96%	-	-
Horiz. %	109.57%	131.31%	137.69%	161.40%	151.98%	177.96%	100.00%	-
EY	13.87	11.57	11.04	9.42	10.00	8.54	15.20	-1.51%
YoY %	19.88%	4.80%	17.20%	-5.80%	17.10%	-43.82%	-	-
Horiz. %	91.25%	76.12%	72.63%	61.97%	65.79%	56.18%	100.00%	-
DY	4.92	4.03	4.24	5.22	3.54	3.39	7.04	-5.79%
YoY %	22.08%	-4.95%	-18.77%	47.46%	4.42%	-51.85%	-	-
Horiz. %	69.89%	57.24%	60.23%	74.15%	50.28%	48.15%	100.00%	-
P/NAPS	1.11	1.24	1.68	2.34	2.68	2.52	1.57	-5.60%
YoY %	-10.48%	-26.19%	-28.21%	-12.69%	6.35%	60.51%	-	-
Horiz. %	70.70%	78.98%	107.01%	149.04%	170.70%	160.51%	100.00%	-

	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	CAGR
Price Multiplier on Announcement Date
Date	27/05/20	29/04/19	26/04/18	27/04/17	28/04/16	29/04/15	28/04/14	-
Price	0.535	0.625	0.69	0.95	0.875	1.07	0.805	-
P/RPS	1.03	1.20	1.21	1.79	1.66	1.60	1.25	-3.17%
YoY %	-14.17%	-0.83%	-32.40%	7.83%	3.75%	28.00%	-	-
Horiz. %	82.40%	96.00%	96.80%	143.20%	132.80%	128.00%	100.00%	-
P/EPS	6.32	8.71	8.28	10.51	8.84	10.36	7.85	-3.54%
YoY %	-27.44%	5.19%	-21.22%	18.89%	-14.67%	31.97%	-	-
Horiz. %	80.51%	110.96%	105.48%	133.89%	112.61%	131.97%	100.00%	-
EY	15.82	11.48	12.08	9.52	11.31	9.65	12.75	3.65%
YoY %	37.80%	-4.97%	26.89%	-15.83%	17.20%	-24.31%	-	-
Horiz. %	124.08%	90.04%	94.75%	74.67%	88.71%	75.69%	100.00%	-
DY	5.61	4.00	4.64	5.27	4.01	3.83	5.90	-0.83%
YoY %	40.25%	-13.79%	-11.95%	31.42%	4.70%	-35.08%	-	-
Horiz. %	95.08%	67.80%	78.64%	89.32%	67.97%	64.92%	100.00%	-
P/NAPS	0.97	1.25	1.53	2.32	2.36	2.23	1.87	-10.35%
YoY %	-22.40%	-18.30%	-34.05%	-1.69%	5.83%	19.25%	-	-
Horiz. %	51.87%	66.84%	81.82%	124.06%	126.20%	119.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos