[HM] QoQ Annualized Quarter Result on 30-Sep-2024 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- 12.16%
YoY- 111.87%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 118,012 109,944 90,543 87,472 89,356 92,492 132,856 -7.57%
PBT 5,618 4,752 2,682 7,429 -30,004 -61,168 -7,554 -
Tax -2,014 -1,872 -905 -885 -752 -360 -743 94.05%
NP 3,604 2,880 1,777 6,544 -30,756 -61,528 -8,297 -
-
NP to SH 3,652 3,256 2,385 6,678 -30,756 -61,540 -8,299 -
-
Tax Rate 35.85% 39.39% 33.74% 11.91% - - - -
Total Cost 114,408 107,064 88,766 80,928 120,112 154,020 141,153 -13.03%
-
Net Worth 298,003 299,590 299,484 301,949 281,561 270,977 267,584 7.42%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 298,003 299,590 299,484 301,949 281,561 270,977 267,584 7.42%
NOSH 1,217,333 1,230,414 1,225,739 1,225,075 1,224,643 1,224,638 1,224,404 -0.38%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 3.05% 2.62% 1.96% 7.48% -34.42% -66.52% -6.25% -
ROE 1.23% 1.09% 0.80% 2.21% -10.92% -22.71% -3.10% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 9.69 8.95 7.38 7.14 7.30 7.55 11.61 -11.32%
EPS 0.30 0.28 0.19 0.53 -2.52 -5.04 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2448 0.2439 0.2442 0.2465 0.2299 0.2213 0.2339 3.07%
Adjusted Per Share Value based on latest NOSH - 1,265,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 28.77 26.81 22.08 21.33 21.79 22.55 32.39 -7.57%
EPS 0.89 0.79 0.58 1.63 -7.50 -15.00 -2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7266 0.7305 0.7302 0.7362 0.6865 0.6607 0.6524 7.42%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.08 0.10 0.115 0.12 0.10 0.10 0.11 -
P/RPS 0.83 1.12 1.56 1.68 1.37 1.32 0.95 -8.58%
P/EPS 26.67 37.73 59.13 22.01 -3.98 -1.99 -15.16 -
EY 3.75 2.65 1.69 4.54 -25.11 -50.26 -6.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.41 0.47 0.49 0.43 0.45 0.47 -20.95%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 29/08/24 28/05/24 23/02/24 24/11/23 29/08/23 30/05/23 -
Price 0.265 0.08 0.10 0.14 0.12 0.105 0.11 -
P/RPS 2.73 0.89 1.35 1.96 1.64 1.39 0.95 101.73%
P/EPS 88.33 30.18 51.42 25.68 -4.78 -2.09 -15.16 -
EY 1.13 3.31 1.94 3.89 -20.93 -47.86 -6.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.33 0.41 0.57 0.52 0.47 0.47 73.87%

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