HOMERIZ | HOMERITZ CORPORATION BERHAD
0.585 (1.74%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
Fundamental
Technical
Total Score
HOMERIZ Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
HOMERIZ Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 Oct 24 | Q4 Aug 24 | 4 | 31 Aug 24 | 56.51 | 9.16 | 6.78 | 12.0% | 1.70 | 1.46 | 8.7% | 22.8% | 25.4% | 14.3% | ||||||||
| 26 Jul 24 | Q3 May 24 | 3 | 31 Aug 24 | 61.88 | 12.03 | 9.09 | 14.7% | 0.00 | 1.96 | 7.5% | 63.3% | 1.6% | 46.4% | ||||||||
| 26 Apr 24 | Q2 Feb 24 | 2 | 31 Aug 24 | 57.57 | 11.44 | 9.24 | 16.1% | 0.00 | 1.99 | 7.1% | 44.6% | 2.1% | 65.9% | ||||||||
| 22 Jan 24 | Q1 Nov 23 | 1 | 31 Aug 24 | 53.76 | 12.30 | 9.05 | 16.8% | 0.00 | 1.95 | 16.8% | 38.1% | 14.4% | 43.4% | ||||||||
| 27 Oct 23 | Q4 Aug 23 | 4 | 31 Aug 23 | 46.02 | 10.41 | 7.91 | 17.2% | 1.60 | 1.71 | 21.5% | 10.0% | 27.4% | 27.9% | ||||||||
| 28 Jul 23 | Q3 May 23 | 3 | 31 Aug 23 | 37.88 | 7.70 | 6.21 | 16.4% | 0.00 | 1.34 | 4.8% | 41.5% | 11.5% | 44.7% | ||||||||
| 14 Apr 23 | Q2 Feb 23 | 2 | 31 Aug 23 | 39.80 | 6.87 | 5.57 | 14.0% | 0.00 | 1.20 | 2.2% | 42.2% | 11.7% | 46.2% | ||||||||
| 17 Jan 23 | Q1 Nov 22 | 1 | 31 Aug 23 | 38.94 | 8.41 | 6.31 | 16.2% | 0.00 | 1.36 | 23.9% | 33.5% | 42.5% | 25.5% | ||||||||
| 28 Oct 22 | Q4 Aug 22 | 4 | 31 Aug 22 | 51.14 | 13.12 | 10.96 | 21.4% | 1.00 | 2.41 | 21.0% | 709.8% | 2.3% | 4284.0% | ||||||||
| 28 Jul 22 | Q3 May 22 | 3 | 31 Aug 22 | 64.70 | 15.72 | 11.22 | 17.3% | 1.00 | 2.65 | 6.1% | 36.6% | 8.5% | 32.7% | ||||||||
| 28 Apr 22 | Q2 Feb 22 | 2 | 31 Aug 22 | 68.92 | 13.84 | 10.34 | 15.0% | 0.00 | 2.49 | 17.7% | 17.4% | 22.2% | 63.6% | ||||||||
| 25 Jan 22 | Q1 Nov 21 | 1 | 31 Aug 22 | 58.54 | 10.97 | 8.47 | 14.5% | 0.00 | 2.05 | 826.9% | 11.4% | 3286.4% | 15.9% | ||||||||
| 28 Oct 21 | Q4 Aug 21 | 4 | 31 Aug 21 | 6.32 | 0.05 | 0.25 | 4.0% | 0.60 | 0.06 | 86.7% | 86.4% | 97.0% | 96.5% | ||||||||
| 27 Aug 21 | Q3 May 21 | 3 | 31 Aug 21 | 47.37 | 10.73 | 8.45 | 17.9% | 0.00 | 2.05 | 19.3% | 94.3% | 33.7% | 243.8% | ||||||||
| 24 May 21 | Q2 Feb 21 | 2 | 31 Aug 21 | 58.68 | 7.72 | 6.32 | 10.8% | 0.01 | 1.54 | 11.7% | 36.0% | 13.4% | 8.2% | ||||||||
| 29 Jan 21 | Q1 Nov 20 | 1 | 31 Aug 21 | 52.54 | 9.20 | 7.30 | 13.9% | 0.00 | 2.42 | 13.3% | 26.7% | 1.5% | 9.6% | ||||||||
| 28 Oct 20 | Q4 Aug 20 | 4 | 31 Aug 20 | 46.38 | 9.59 | 7.20 | 15.5% | 1.50 | 2.40 | 90.3% | 37.8% | 192.7% | 61.3% | ||||||||
| 30 Jul 20 | Q3 May 20 | 3 | 31 Aug 20 | 24.37 | 3.16 | 2.46 | 10.1% | 0.00 | 0.82 | 43.5% | 35.1% | 57.9% | 64.9% | ||||||||
| 27 May 20 | Q2 Feb 20 | 2 | 31 Aug 20 | 43.14 | 7.16 | 5.84 | 13.5% | 0.00 | 1.95 | 4.0% | 6.8% | 27.7% | 5.8% | ||||||||
| 03 Jan 20 | Q1 Nov 19 | 1 | 31 Aug 20 | 41.47 | 10.58 | 8.08 | 19.5% | 0.00 | 2.69 | 23.2% | 14.9% | 81.0% | 57.4% | ||||||||
| 29 Oct 19 | Q4 Aug 19 | 4 | 31 Aug 19 | 33.66 | 5.53 | 4.46 | 13.3% | 1.00 | 1.49 | 10.4% | 15.5% | 36.3% | 3.3% | ||||||||
| 08 Jul 19 | Q3 May 19 | 3 | 31 Aug 19 | 37.57 | 8.30 | 7.01 | 18.6% | 2.00 | 2.34 | 7.0% | 7.2% | 26.9% | 93.6% | ||||||||
| 29 Apr 19 | Q2 Feb 19 | 2 | 31 Aug 19 | 40.38 | 7.37 | 5.52 | 13.7% | 0.00 | 1.84 | 11.9% | 12.2% | 7.6% | 16.0% | ||||||||
| 23 Jan 19 | Q1 Nov 18 | 1 | 31 Aug 19 | 36.10 | 6.48 | 5.13 | 14.2% | 0.00 | 1.71 | 9.4% | 9.0% | 11.2% | 26.8% | ||||||||
| 26 Jul 18 | Q3 May 18 | 3 | 31 Aug 18 | 39.84 | 6.16 | 4.62 | 11.6% | 1.00 | 1.54 | 1.5% | 10.7% | 27.6% | 41.0% | ||||||||
| 26 Apr 18 | Q2 Feb 18 | 2 | 31 Aug 18 | 40.46 | 4.62 | 3.62 | 8.9% | 0.00 | 1.21 | 12.0% | 5.4% | 44.9% | 52.2% | ||||||||
| 25 Jan 18 | Q1 Nov 17 | 1 | 31 Aug 18 | 45.98 | 7.97 | 6.57 | 14.3% | 0.00 | 2.19 | 15.9% | 9.7% | 6.2% | 22.6% | ||||||||
| 30 Oct 17 | Q4 Aug 17 | 4 | 31 Aug 17 | 39.66 | 8.69 | 7.01 | 17.7% | 2.20 | 2.34 | 11.1% | 16.9% | 10.4% | 52.7% | ||||||||
| 27 Jul 17 | Q3 May 17 | 3 | 31 Aug 17 | 44.62 | 9.62 | 7.82 | 17.5% | 1.00 | 2.61 | 4.4% | 10.2% | 3.1% | 20.7% | ||||||||
| 27 Apr 17 | Q2 Feb 17 | 2 | 31 Aug 17 | 42.75 | 9.83 | 7.58 | 17.7% | 0.01 | 2.53 | 2.0% | 0.6% | 10.7% | 6.1% | ||||||||
| 25 Jan 17 | Q1 Nov 16 | 1 | 31 Aug 17 | 41.93 | 10.99 | 8.49 | 20.2% | 0.00 | 2.83 | 23.6% | 3.1% | 85.0% | 4.6% | ||||||||
| 27 Oct 16 | Q4 Aug 16 | 4 | 31 Aug 16 | 33.92 | 5.55 | 4.59 | 13.5% | 3.00 | 1.53 | 16.2% | 11.0% | 29.1% | 30.9% | ||||||||
| 28 Jul 16 | Q3 May 16 | 3 | 31 Aug 16 | 40.48 | 8.30 | 6.47 | 16.0% | 2.00 | 2.16 | 4.7% | 9.1% | 19.8% | 6.4% | ||||||||
| 28 Apr 16 | Q2 Feb 16 | 2 | 31 Aug 16 | 42.49 | 10.67 | 8.07 | 19.0% | 0.00 | 2.69 | 4.5% | 12.3% | 9.2% | 23.0% | ||||||||
| 28 Jan 16 | Q1 Nov 15 | 1 | 31 Aug 16 | 40.67 | 11.64 | 8.89 | 21.9% | 0.00 | 2.96 | 6.7% | 21.9% | 33.9% | 108.7% | ||||||||
| 29 Oct 15 | Q4 Aug 15 | 4 | 31 Aug 15 | 38.11 | 8.95 | 6.64 | 17.4% | 2.50 | 2.21 | 2.7% | 14.7% | 9.1% | 27.9% | ||||||||
| 30 Jul 15 | Q3 May 15 | 3 | 31 Aug 15 | 37.09 | 9.07 | 6.09 | 16.4% | 1.50 | 3.04 | 2.0% | 25.3% | 7.2% | 30.9% | ||||||||
| 29 Apr 15 | Q2 Feb 15 | 2 | 31 Aug 15 | 37.85 | 9.35 | 6.56 | 17.3% | 0.00 | 3.28 | 13.4% | 32.1% | 54.0% | 42.3% | ||||||||
| 29 Jan 15 | 30/11/14 | 1 | 31/08/15 | 33.37 | 6.15 | 4.26 | 12.8% | 0.00 | 2.13 | 0.4% | 6.5% | 17.9% | 26.4% |
HOMERIZ Historical Dividends
HOMERIZ Financial Ratios
| EPS | 7.37 sen |
| Trailing PE (Sector Median: 14.2) | 7.9 |
| PEG | 7.9 |
| Altman Z | 1.7 |
| Beaver | 0.475 |
| Current Ratio | 8.25 |
| Debt-Equity (DE) Ratio | 0.12 |
| FCF Yield | 5.05 % |
| Revenue QoQ | -8.67 % |
| Revenue YoY | 22.8% |
| Profit QoQ | -25.42 % |
| Profit YoY | -14.29 % |
| Profit Margin (Sector Median: 3.7) | 14.87 % |
| ROE (ROIC: 11.09) | 11.09 % |
| Dividend Per Share (DPS) | 1.7 sen |
| Dividend Yield (DY) | 2.91 % |
HOMERIZ Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 14.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.7) | |
| ROE (ROIC: 10.22) | |
| Altman Z |
HOMERIZ Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 2 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.67 | Consistent QR FV |
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 6.78 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 25.54 |
| Expected Revenue (M) | 199.66 |
| Expected Growth (%) | 9.0 |
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research
HOMERIZ Directors Share Purchases (Beta)
DATUK TAY PUAY CHUAN reduced 132000.0 units announced on 14 Dec 2020 at ~RM1.03
HOMERIZ Summary
Market Cap: 270 M.
Market Cap Class: Small caps
Number of Shares: 463 M.
Adjusted Float: 47.0%.
Stock highly correlated with
KSL (97%)
PROPERTIES (96%)
UTILITIES (96%)
ALLIANZ (95%)
HOMERITZ CORPORATION BERHAD is a Malaysia based integrated designer, manufacturer and exporter of a complete range of upholstered home furniture, comprising leather and fabric-based sofas, dining chairs and bed frames. The Group principally is an integrated Original Design Manufacturing (“ODM”) and Original Equipment Manufacturing (“OEM”) company with a complete range of upholstered home furniture products. It designs and manufacture furniture for customers as well as manufacture furniture based on design provided. The primary activity revolves around the design, manufacture and sale of upholstered bed frames. The company exports to more than 40 countries across the world covering Europe, Australasia, North and South America and Africa. HOMERITZ CORPORATION was founded in 1997.
Sectors: Wooden Products, Consumer Products, Exports, Furniture, Household Goods, Consumer Products & Services, Work-from-Home (WFH)
Code: 5160
Website: http://www.homeritzcorp.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
HOMERIZ Top Shareholdings
Updated on 29-Nov-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Chua Fen Fatt | 65.63% | 177.86 |
| Tee Hwee Ing | 40.38% | 109.43 |
| Chua Fen Lee | 3.12% | 8.46 |
| Tee Hui Chein | 2.75% | 7.46 |
| Yayasan Guru Tun Hussein Onn | 2.19% | 5.95 |
| Quek Wee Seng | 1.13% | 3.06 |
| Leong Yok Moy | 1.05% | 2.85 |
| Kingsley Lim Fung Wang | 0.82% | 2.22 |
| Ooi Say Ee | 0.8% | 2.16 |
| Elebest Engineering Sdn Bhd | 0.65% | 1.75 |
| Chong Khong Shoong | 0.46% | 1.26 |
| Sultan Idris Shah | 0.45% | 1.22 |
| Wong Yee Hui | 0.45% | 1.21 |
| Ng Ah Bah @ Ng See Kai | 0.44% | 1.19 |
| Ong Mary | 0.42% | 1.14 |
| Tawaria Sdn Bhd | 0.37% | 1.0 |
| UOB Kay Hian Pte Ltd | 0.35% | 0.96 |
| Lai Chie King | 0.29% | 0.79 |
| Tan Aik Choon | 0.27% | 0.72 |
| Chan Hoong Mun | 0.25% | 0.68 |
| Khor Chai Moi | 0.24% | 0.65 |
| Pua Yu Heng | 0.23% | 0.63 |
| DBS Bank | 0.23% | 0.62 |
| Chong Kong Hoe | 0.23% | 0.62 |
| Goalkey System Sdn Bhd | 0.22% | 0.59 |
| Permanent Mutual Holdings Sdn Bhd | 0.21% | 0.58 |
| Wong Chaw Kok | 0.21% | 0.58 |
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.