[HOMERIZ] YoY TTM Result on 30-Nov-2014 [#1]

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
TTM Result
Revenue	173,011	158,823	153,728	124,854	123,564	101,411	92,230	11.04%
YoY %	8.93%	3.31%	23.13%	1.04%	21.84%	9.95%	-	-
Horiz. %	187.59%	172.20%	166.68%	135.37%	133.97%	109.95%	100.00%	-
PBT	36,107	35,509	39,012	24,736	24,772	17,583	11,964	20.19%
YoY %	1.68%	-8.98%	57.71%	-0.15%	40.89%	46.97%	-	-
Horiz. %	301.80%	296.80%	326.08%	206.75%	207.05%	146.97%	100.00%	-
Tax	-7,133	-7,890	-9,319	-2,097	-3,595	-1,033	-805	43.80%
YoY %	9.59%	15.33%	-344.40%	41.67%	-248.02%	-28.32%	-	-
Horiz. %	886.09%	980.12%	1,157.64%	260.50%	446.58%	128.32%	100.00%	-
NP	28,974	27,619	29,693	22,639	21,177	16,550	11,159	17.21%
YoY %	4.91%	-6.98%	31.16%	6.90%	27.96%	48.31%	-	-
Horiz. %	259.65%	247.50%	266.09%	202.88%	189.78%	148.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,974	27,619	28,183	18,716	18,083	14,353	10,546	18.32%
YoY %	4.91%	-2.00%	50.58%	3.50%	25.99%	36.10%	-	-
Horiz. %	274.74%	261.89%	267.24%	177.47%	171.47%	136.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.76%	22.22%	23.89%	8.48%	14.51%	5.87%	6.73%	-
YoY %	-11.07%	-6.99%	181.72%	-41.56%	147.19%	-12.78%	-	-
Horiz. %	293.61%	330.16%	354.98%	126.00%	215.60%	87.22%	100.00%	-
Total Cost	144,037	131,204	124,035	102,215	102,387	84,861	81,071	10.04%
YoY %	9.78%	5.78%	21.35%	-0.17%	20.65%	4.67%	-	-
Horiz. %	177.67%	161.84%	153.00%	126.08%	126.29%	104.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	138,120	126,004	111,162	96,022	87,878	76,188	65,875	13.12%
YoY %	9.62%	13.35%	15.77%	9.27%	15.34%	15.66%	-	-
Horiz. %	209.67%	191.28%	168.75%	145.76%	133.40%	115.66%	100.00%	-

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Dividend
Div	9,630	15,000	10,515	10,183	7,496	6,005	4,492	13.53%
YoY %	-35.80%	42.65%	3.26%	35.85%	24.83%	33.68%	-	-
Horiz. %	214.38%	333.93%	234.08%	226.69%	166.87%	133.68%	100.00%	-
Div Payout %	33.24%	54.31%	37.31%	54.41%	41.46%	41.84%	42.60%	-
YoY %	-38.80%	45.56%	-31.43%	31.23%	-0.91%	-1.78%	-	-
Horiz. %	78.03%	127.49%	87.58%	127.72%	97.32%	98.22%	100.00%	-

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Equity
Net Worth	138,120	126,004	111,162	96,022	87,878	76,188	65,875	13.12%
YoY %	9.62%	13.35%	15.77%	9.27%	15.34%	15.66%	-	-
Horiz. %	209.67%	191.28%	168.75%	145.76%	133.40%	115.66%	100.00%	-
NOSH	300,010	300,010	300,439	200,046	199,724	200,496	199,622	7.01%
YoY %	0.00%	-0.14%	50.18%	0.16%	-0.39%	0.44%	-	-
Horiz. %	150.29%	150.29%	150.50%	100.21%	100.05%	100.44%	100.00%	-

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Ratio Analysis
NP Margin	16.75%	17.39%	19.32%	18.13%	17.14%	16.32%	12.10%	-
YoY %	-3.68%	-9.99%	6.56%	5.78%	5.02%	34.88%	-	-
Horiz. %	138.43%	143.72%	159.67%	149.83%	141.65%	134.88%	100.00%	-
ROE	20.98%	21.92%	25.35%	19.49%	20.58%	18.84%	16.01%	-
YoY %	-4.29%	-13.53%	30.07%	-5.30%	9.24%	17.68%	-	-
Horiz. %	131.04%	136.91%	158.34%	121.74%	128.54%	117.68%	100.00%	-

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Per Share
RPS	57.62	52.94	51.17	62.41	61.87	50.58	46.20	3.74%
YoY %	8.84%	3.46%	-18.01%	0.87%	22.32%	9.48%	-	-
Horiz. %	124.72%	114.59%	110.76%	135.09%	133.92%	109.48%	100.00%	-
EPS	9.65	9.21	9.38	9.36	9.05	7.16	5.28	10.56%
YoY %	4.78%	-1.81%	0.21%	3.43%	26.40%	35.61%	-	-
Horiz. %	182.77%	174.43%	177.65%	177.27%	171.40%	135.61%	100.00%	-
DPS	3.21	5.00	3.50	5.10	3.75	3.00	2.25	6.09%
YoY %	-35.80%	42.86%	-31.37%	36.00%	25.00%	33.33%	-	-
Horiz. %	142.67%	222.22%	155.56%	226.67%	166.67%	133.33%	100.00%	-
NAPS	0.46	0.42	0.37	0.48	0.44	0.38	0.33	5.68%
YoY %	9.52%	13.51%	-22.92%	9.09%	15.79%	15.15%	-	-
Horiz. %	139.39%	127.27%	112.12%	145.45%	133.33%	115.15%	100.00%	-

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Adjusted Per Share Value based on latest NOSH - 200,046
RPS	37.35	34.28	33.19	26.95	26.67	21.89	19.91	11.04%
YoY %	8.96%	3.28%	23.15%	1.05%	21.84%	9.94%	-	-
Horiz. %	187.59%	172.17%	166.70%	135.36%	133.95%	109.94%	100.00%	-
EPS	6.25	5.96	6.08	4.04	3.90	3.10	2.28	18.28%
YoY %	4.87%	-1.97%	50.50%	3.59%	25.81%	35.96%	-	-
Horiz. %	274.12%	261.40%	266.67%	177.19%	171.05%	135.96%	100.00%	-
DPS	2.08	3.24	2.27	2.20	1.62	1.30	0.97	13.54%
YoY %	-35.80%	42.73%	3.18%	35.80%	24.62%	34.02%	-	-
Horiz. %	214.43%	334.02%	234.02%	226.80%	167.01%	134.02%	100.00%	-
NAPS	0.2982	0.272	0.24	0.2073	0.1897	0.1645	0.1422	13.12%
YoY %	9.63%	13.33%	15.77%	9.28%	15.32%	15.68%	-	-
Horiz. %	209.70%	191.28%	168.78%	145.78%	133.40%	115.68%	100.00%	-

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/17	30/11/16	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	-
Price	0.91	0.90	1.02	0.83	0.57	0.34	0.28	-
P/RPS	1.58	1.70	1.99	1.33	0.92	0.67	0.61	17.17%
YoY %	-7.06%	-14.57%	49.62%	44.57%	37.31%	9.84%	-	-
Horiz. %	259.02%	278.69%	326.23%	218.03%	150.82%	109.84%	100.00%	-
P/EPS	9.43	9.78	10.87	8.87	6.30	4.75	5.30	10.06%
YoY %	-3.58%	-10.03%	22.55%	40.79%	32.63%	-10.38%	-	-
Horiz. %	177.92%	184.53%	205.09%	167.36%	118.87%	89.62%	100.00%	-
EY	10.60	10.23	9.20	11.27	15.88	21.06	18.87	-9.15%
YoY %	3.62%	11.20%	-18.37%	-29.03%	-24.60%	11.61%	-	-
Horiz. %	56.17%	54.21%	48.75%	59.72%	84.15%	111.61%	100.00%	-
DY	3.53	5.56	3.43	6.14	6.58	8.82	8.04	-12.80%
YoY %	-36.51%	62.10%	-44.14%	-6.69%	-25.40%	9.70%	-	-
Horiz. %	43.91%	69.15%	42.66%	76.37%	81.84%	109.70%	100.00%	-
P/NAPS	1.98	2.14	2.76	1.73	1.30	0.89	0.85	15.12%
YoY %	-7.48%	-22.46%	59.54%	33.08%	46.07%	4.71%	-	-
Horiz. %	232.94%	251.76%	324.71%	203.53%	152.94%	104.71%	100.00%	-

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Price Multiplier on Announcement Date
Date	25/01/18	25/01/17	28/01/16	29/01/15	24/01/14	30/01/13	30/01/12	-
Price	0.885	1.02	1.07	1.06	0.68	0.365	0.30	-
P/RPS	1.54	1.93	2.09	1.70	1.10	0.72	0.65	15.44%
YoY %	-20.21%	-7.66%	22.94%	54.55%	52.78%	10.77%	-	-
Horiz. %	236.92%	296.92%	321.54%	261.54%	169.23%	110.77%	100.00%	-
P/EPS	9.17	11.08	11.41	11.33	7.51	5.10	5.68	8.30%
YoY %	-17.24%	-2.89%	0.71%	50.87%	47.25%	-10.21%	-	-
Horiz. %	161.44%	195.07%	200.88%	199.47%	132.22%	89.79%	100.00%	-
EY	10.90	9.03	8.77	8.83	13.31	19.61	17.61	-7.67%
YoY %	20.71%	2.96%	-0.68%	-33.66%	-32.13%	11.36%	-	-
Horiz. %	61.90%	51.28%	49.80%	50.14%	75.58%	111.36%	100.00%	-
DY	3.63	4.90	3.27	4.81	5.51	8.22	7.50	-11.38%
YoY %	-25.92%	49.85%	-32.02%	-12.70%	-32.97%	9.60%	-	-
Horiz. %	48.40%	65.33%	43.60%	64.13%	73.47%	109.60%	100.00%	-
P/NAPS	1.92	2.43	2.89	2.21	1.55	0.96	0.91	13.23%
YoY %	-20.99%	-15.92%	30.77%	42.58%	61.46%	5.49%	-	-
Horiz. %	210.99%	267.03%	317.58%	242.86%	170.33%	105.49%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

292

MPI

MALAYSIAN PACIFIC INDUSTRIES

276

HLIND

HONG LEONG INDUSTRIES BHD

271

JCY

JCY INTERNATIONAL BERHAD

196

PBBANK

PUBLIC BANK BHD

137

YTLPOWR

YTL POWER INTERNATIONAL BHD

110

GENTING

GENTING BHD

106

GENM

GENTING MALAYSIA BERHAD

106

INARI

INARI AMERTRON BERHAD

104

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More