[HOMERIZ] YoY TTM Result on 28-Feb-2018 [#2]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
28-Feb-2018 [#2]
Profit Trend
QoQ- -13.67%
YoY- -7.79%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
TTM Result
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Revenue 181,974 155,840 156,484 170,717 159,084 158,372 134,061 5.21%
PBT 29,677 31,564 28,469 30,897 34,666 40,336 27,672 1.17%
Tax -6,395 -6,175 -6,940 -5,883 -7,540 -9,769 -3,297 11.66%
NP 23,282 25,389 21,529 25,014 27,126 30,567 24,375 -0.76%
-
NP to SH 23,282 25,389 21,529 25,014 27,126 29,693 20,667 2.00%
-
Tax Rate 21.55% 19.56% 24.38% 19.04% 21.75% 24.22% 11.91% -
Total Cost 158,692 130,451 134,955 145,703 131,958 127,805 109,686 6.34%
-
Net Worth 197,393 165,011 150,005 135,004 123,004 111,001 96,029 12.74%
Dividend
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Div 4,541 9,000 7,500 9,600 15,030 10,515 8,187 -9.34%
Div Payout % 19.51% 35.45% 34.84% 38.38% 55.41% 35.42% 39.61% -
Equity
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Net Worth 197,393 165,011 150,005 135,004 123,004 111,001 96,029 12.74%
NOSH 412,698 300,023 300,010 300,010 300,010 300,010 200,060 12.81%
Ratio Analysis
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
NP Margin 12.79% 16.29% 13.76% 14.65% 17.05% 19.30% 18.18% -
ROE 11.79% 15.39% 14.35% 18.53% 22.05% 26.75% 21.52% -
Per Share
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 44.25 51.94 52.16 56.90 53.03 52.79 67.01 -6.67%
EPS 5.66 8.46 7.18 8.34 9.04 9.90 10.33 -9.53%
DPS 1.10 3.00 2.50 3.20 5.01 3.51 4.10 -19.67%
NAPS 0.48 0.55 0.50 0.45 0.41 0.37 0.48 0.00%
Adjusted Per Share Value based on latest NOSH - 300,010
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 39.28 33.64 33.78 36.85 34.34 34.19 28.94 5.21%
EPS 5.03 5.48 4.65 5.40 5.86 6.41 4.46 2.02%
DPS 0.98 1.94 1.62 2.07 3.24 2.27 1.77 -9.37%
NAPS 0.4261 0.3562 0.3238 0.2914 0.2655 0.2396 0.2073 12.74%
Price Multiplier on Financial Quarter End Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.605 0.61 0.62 0.755 0.96 0.99 1.21 -
P/RPS 1.37 1.17 1.19 1.33 1.81 1.88 1.81 -4.53%
P/EPS 10.69 7.21 8.64 9.06 10.62 10.00 11.71 -1.50%
EY 9.36 13.87 11.57 11.04 9.42 10.00 8.54 1.53%
DY 1.83 4.92 4.03 4.24 5.22 3.54 3.39 -9.75%
P/NAPS 1.26 1.11 1.24 1.68 2.34 2.68 2.52 -10.90%
Price Multiplier on Announcement Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 24/05/21 27/05/20 29/04/19 26/04/18 27/04/17 28/04/16 29/04/15 -
Price 0.595 0.535 0.625 0.69 0.95 0.875 1.07 -
P/RPS 1.34 1.03 1.20 1.21 1.79 1.66 1.60 -2.90%
P/EPS 10.51 6.32 8.71 8.28 10.51 8.84 10.36 0.23%
EY 9.52 15.82 11.48 12.08 9.52 11.31 9.65 -0.22%
DY 1.86 5.61 4.00 4.64 5.27 4.01 3.83 -11.33%
P/NAPS 1.24 0.97 1.25 1.53 2.32 2.36 2.23 -9.31%

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