[HM] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 7.93%
YoY- -192.75%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 150,797 163,006 168,467 183,121 188,790 189,257 185,842 -12.99%
PBT 5,545 7,098 7,117 -10,894 -12,210 -11,175 -9,518 -
Tax -902 -1,245 -1,503 -1,004 -727 -1,275 -1,843 -37.86%
NP 4,643 5,853 5,614 -11,898 -12,937 -12,450 -11,361 -
-
NP to SH 4,655 5,868 5,630 -11,906 -12,931 -12,459 -11,386 -
-
Tax Rate 16.27% 17.54% 21.12% - - - - -
Total Cost 146,154 157,153 162,853 195,019 201,727 201,707 197,203 -18.08%
-
Net Worth 278,685 277,074 198,326 240,326 233,255 208,904 370,743 -17.31%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 278,685 277,074 198,326 240,326 233,255 208,904 370,743 -17.31%
NOSH 1,108,676 1,097,138 1,072,836 732,126 665,304 665,304 665,304 40.51%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.08% 3.59% 3.33% -6.50% -6.85% -6.58% -6.11% -
ROE 1.67% 2.12% 2.84% -4.95% -5.54% -5.96% -3.07% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 13.40 15.01 21.72 25.50 28.38 31.76 26.88 -37.10%
EPS 0.41 0.54 0.73 -1.66 -1.94 -2.09 -1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2477 0.2552 0.2557 0.3346 0.3506 0.3506 0.5363 -40.22%
Adjusted Per Share Value based on latest NOSH - 732,126
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.19 9.94 10.27 11.16 11.51 11.54 11.33 -13.01%
EPS 0.28 0.36 0.34 -0.73 -0.79 -0.76 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1699 0.1689 0.1209 0.1465 0.1422 0.1273 0.226 -17.30%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.10 0.19 0.085 0.065 0.075 0.095 0.16 -
P/RPS 0.75 1.27 0.39 0.25 0.26 0.30 0.60 16.02%
P/EPS 24.17 35.15 11.71 -3.92 -3.86 -4.54 -9.71 -
EY 4.14 2.84 8.54 -25.50 -25.91 -22.01 -10.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.74 0.33 0.19 0.21 0.27 0.30 21.12%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 29/08/22 27/05/22 24/02/22 25/11/21 25/08/21 31/05/21 -
Price 0.13 0.18 0.175 0.07 0.07 0.08 0.10 -
P/RPS 0.97 1.20 0.81 0.27 0.25 0.25 0.37 90.01%
P/EPS 31.42 33.30 24.11 -4.22 -3.60 -3.83 -6.07 -
EY 3.18 3.00 4.15 -23.68 -27.77 -26.14 -16.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.71 0.68 0.21 0.20 0.23 0.19 95.53%

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