[HM] YoY TTM 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- -21.47%
YoY- -301.51%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 139,515 183,121 168,918 144,998 164,895 146,673 140,802 -0.15%
PBT 10,346 -10,894 -1,452 -7,617 4,876 -2,719 -8,220 -
Tax -154 -1,004 -2,575 -399 -1,023 -160 -1,293 -29.84%
NP 10,192 -11,898 -4,027 -8,016 3,853 -2,879 -9,513 -
-
NP to SH 10,210 -11,906 -4,067 -7,762 3,852 -2,872 -9,511 -
-
Tax Rate 1.49% - - - 20.98% - - -
Total Cost 129,323 195,019 172,945 153,014 161,042 149,552 150,315 -2.47%
-
Net Worth 282,514 240,326 184,038 116,166 71,295 63,261 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 63,261 65,978 27.41%
NOSH 1,113,095 732,126 1,199,730 423,967 609,885 555,901 554,441 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 7.31% -6.50% -2.38% -5.53% 2.34% -1.96% -6.76% -
ROE 3.61% -4.95% -2.21% -6.68% 5.40% -4.54% -14.42% -
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 12.55 25.50 14.08 35.11 27.04 26.38 25.40 -11.08%
EPS 0.92 -1.66 -0.34 -1.88 0.63 -0.52 -1.72 -
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 11.34 14.88 13.73 11.78 13.40 11.92 11.44 -0.14%
EPS 0.83 -0.97 -0.33 -0.63 0.31 -0.23 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2296 0.1953 0.1496 0.0944 0.0579 0.0514 0.0536 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 0.96 0.25 0.36 0.57 0.31 0.34 0.24 25.97%
P/EPS 13.07 -3.92 -14.75 -10.64 13.46 -17.42 -3.50 -
EY 7.65 -25.50 -6.78 -9.40 7.43 -5.74 -28.59 -
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 0.92 0.27 1.21 0.21 0.54 0.32 0.26 23.43%
P/EPS 12.52 -4.22 -50.15 -3.99 22.96 -16.45 -3.79 -
EY 7.99 -23.68 -1.99 -25.06 4.36 -6.08 -26.39 -
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