[HOMERIZ] YoY TTM Result on 30-Nov-2009 [#1]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
17-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
TTM Result
30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 101,411 92,230 103,764 30,664 48.93%
PBT 17,583 11,964 19,120 6,388 40.10%
Tax -1,033 -805 -1,539 -475 29.52%
NP 16,550 11,159 17,581 5,913 40.88%
-
NP to SH 14,353 10,546 17,581 5,913 34.35%
-
Tax Rate 5.87% 6.73% 8.05% 7.44% -
Total Cost 84,861 81,071 86,183 24,751 50.73%
-
Net Worth 76,188 65,875 59,982 15,472 70.04%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div 6,005 4,492 7,671 807 95.11%
Div Payout % 41.84% 42.60% 43.63% 13.65% -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 76,188 65,875 59,982 15,472 70.04%
NOSH 200,496 199,622 199,941 67,269 43.86%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 16.32% 12.10% 16.94% 19.28% -
ROE 18.84% 16.01% 29.31% 38.22% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 50.58 46.20 51.90 45.58 3.52%
EPS 7.16 5.28 8.79 8.79 -6.60%
DPS 3.00 2.25 3.84 1.20 35.68%
NAPS 0.38 0.33 0.30 0.23 18.20%
Adjusted Per Share Value based on latest NOSH - 67,269
30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 21.89 19.91 22.40 6.62 48.92%
EPS 3.10 2.28 3.80 1.28 34.25%
DPS 1.30 0.97 1.66 0.17 96.89%
NAPS 0.1645 0.1422 0.1295 0.0334 70.05%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/12 30/11/11 30/11/10 - -
Price 0.34 0.28 0.48 0.00 -
P/RPS 0.67 0.61 0.92 0.00 -
P/EPS 4.75 5.30 5.46 0.00 -
EY 21.06 18.87 18.32 0.00 -
DY 8.82 8.04 7.99 0.00 -
P/NAPS 0.89 0.85 1.60 0.00 -
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/01/13 30/01/12 28/01/11 - -
Price 0.365 0.30 0.47 0.00 -
P/RPS 0.72 0.65 0.91 0.00 -
P/EPS 5.10 5.68 5.35 0.00 -
EY 19.61 17.61 18.71 0.00 -
DY 8.22 7.50 8.16 0.00 -
P/NAPS 0.96 0.91 1.57 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