[HOMERIZ] YoY TTM Result on 30-Nov-2022 [#1]

Stock
[HOMERIZ] HOMERITZ CORPORATION BERHAD
Announcement Date
17-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2023
Quarter
30-Nov-2022 [#1]
Profit Trend
QoQ- -5.26%
YoY- 65.29%
Quarter Report
Latest QR
Upcoming QR
HOMERIZ's Result
HOMERIZ's Financial Summary
View:
Show?
TTM Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 177,463 223,698 170,897 166,440 153,079 156,560 173,011 0.42%
PBT 37,277 51,092 29,472 29,117 31,773 25,717 36,107 0.53%
Tax -8,543 -12,262 -5,980 -6,315 -6,705 -6,090 -7,133 3.05%
NP 28,734 38,830 23,492 22,802 25,068 19,627 28,974 -0.13%
-
NP to SH 28,734 38,830 23,492 22,802 25,068 19,627 28,974 -0.13%
-
Tax Rate 22.92% 24.00% 20.29% 21.69% 21.10% 23.68% 19.76% -
Total Cost 148,729 184,868 147,405 143,638 128,011 136,933 144,037 0.53%
-
Net Worth 291,840 264,045 214,764 184,326 165,007 150,005 138,120 13.27%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div 7,411 8,772 2,518 4,500 9,000 7,500 9,630 -4.26%
Div Payout % 25.79% 22.59% 10.72% 19.74% 35.90% 38.21% 33.24% -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 291,840 264,045 214,764 184,326 165,007 150,005 138,120 13.27%
NOSH 463,239 463,238 413,126 311,801 300,018 300,010 300,010 7.50%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 16.19% 17.36% 13.75% 13.70% 16.38% 12.54% 16.75% -
ROE 9.85% 14.71% 10.94% 12.37% 15.19% 13.08% 20.98% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 38.31 48.29 41.38 55.08 51.02 52.18 57.62 -6.57%
EPS 6.20 8.38 5.69 7.55 8.36 6.54 9.65 -7.10%
DPS 1.60 1.89 0.61 1.50 3.00 2.50 3.21 -10.95%
NAPS 0.63 0.57 0.52 0.61 0.55 0.50 0.46 5.37%
Adjusted Per Share Value based on latest NOSH - 463,238
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 38.31 48.29 36.89 35.93 33.04 33.80 37.35 0.42%
EPS 6.20 8.38 5.07 4.92 5.41 4.24 6.25 -0.13%
DPS 1.60 1.89 0.54 0.97 1.94 1.62 2.08 -4.27%
NAPS 0.63 0.57 0.4636 0.3979 0.3562 0.3238 0.2982 13.26%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.51 0.52 0.53 0.94 0.635 0.705 0.91 -
P/RPS 1.33 1.08 1.28 1.71 1.24 1.35 1.58 -2.82%
P/EPS 8.22 6.20 9.32 12.46 7.60 10.78 9.43 -2.26%
EY 12.16 16.12 10.73 8.03 13.16 9.28 10.60 2.31%
DY 3.14 3.64 1.15 1.60 4.72 3.55 3.53 -1.93%
P/NAPS 0.81 0.91 1.02 1.54 1.15 1.41 1.98 -13.83%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 22/01/24 17/01/23 25/01/22 29/01/21 03/01/20 23/01/19 25/01/18 -
Price 0.52 0.55 0.585 0.66 0.665 0.67 0.885 -
P/RPS 1.36 1.14 1.41 1.20 1.30 1.28 1.54 -2.04%
P/EPS 8.38 6.56 10.28 8.75 7.96 10.24 9.17 -1.48%
EY 11.93 15.24 9.72 11.43 12.56 9.76 10.90 1.51%
DY 3.08 3.44 1.04 2.27 4.51 3.73 3.63 -2.70%
P/NAPS 0.83 0.96 1.13 1.08 1.21 1.34 1.92 -13.03%

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