[HM] YoY Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -30.02%
YoY- -8213.27%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 107,270 136,222 138,943 112,808 124,140 113,428 103,310 0.62%
PBT 4,222 -1,343 2,369 -7,899 909 -2,192 2,427 9.66%
Tax 7 993 -2,182 -306 -812 -792 -979 -
NP 4,229 -350 187 -8,205 97 -2,984 1,448 19.54%
-
NP to SH 4,237 -344 176 -7,951 98 -2,984 1,439 19.71%
-
Tax Rate -0.17% - 92.11% - 89.33% - 40.34% -
Total Cost 103,041 136,572 138,756 121,013 124,043 116,412 101,862 0.19%
-
Net Worth 282,514 240,326 184,038 116,166 71,295 62,885 65,978 27.41%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 282,514 240,326 184,038 116,166 71,295 62,885 65,978 27.41%
NOSH 1,113,095 732,126 1,199,730 423,967 609,885 552,592 554,441 12.31%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 3.94% -0.26% 0.13% -7.27% 0.08% -2.63% 1.40% -
ROE 1.50% -0.14% 0.10% -6.84% 0.14% -4.75% 2.18% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 9.65 18.97 11.58 27.32 20.35 20.53 18.63 -10.37%
EPS 0.39 -0.05 0.02 -2.07 0.02 -0.54 0.26 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2541 0.3346 0.1534 0.2813 0.1169 0.1138 0.119 13.47%
Adjusted Per Share Value based on latest NOSH - 423,967
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 6.54 8.30 8.47 6.88 7.57 6.91 6.30 0.62%
EPS 0.26 -0.02 0.01 -0.48 0.01 -0.18 0.09 19.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1722 0.1465 0.1122 0.0708 0.0435 0.0383 0.0402 27.42%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.12 0.065 0.05 0.20 0.085 0.09 0.06 -
P/RPS 1.24 0.34 0.43 0.73 0.42 0.44 0.32 25.31%
P/EPS 31.49 -135.72 340.83 -10.39 528.98 -16.67 23.12 5.28%
EY 3.18 -0.74 0.29 -9.63 0.19 -6.00 4.33 -5.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.19 0.33 0.71 0.73 0.79 0.50 -1.02%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 24/02/22 26/02/21 25/02/20 27/02/19 28/02/18 24/02/17 -
Price 0.115 0.07 0.17 0.075 0.145 0.085 0.065 -
P/RPS 1.19 0.37 1.47 0.27 0.71 0.41 0.35 22.61%
P/EPS 30.18 -146.16 1,158.83 -3.90 902.38 -15.74 25.04 3.15%
EY 3.31 -0.68 0.09 -25.67 0.11 -6.35 3.99 -3.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.21 1.11 0.27 1.24 0.75 0.55 -3.28%

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