[HM] YoY Cumulative 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- 124.32%
YoY- 111.87%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 59,006 44,678 71,989 89,659 86,711 70,725 83,179 -5.55%
PBT 2,809 -15,002 -1,641 -69 2,623 -6,182 1,022 18.33%
Tax -1,007 -376 -68 -670 -1,786 -148 -460 13.93%
NP 1,802 -15,378 -1,709 -739 837 -6,330 562 21.41%
-
NP to SH 1,826 -15,378 -1,707 -733 812 -6,115 562 21.67%
-
Tax Rate 35.85% - - - 68.09% - 45.01% -
Total Cost 57,204 60,056 73,698 90,398 85,874 77,055 82,617 -5.93%
-
Net Worth 298,003 281,561 278,685 233,255 158,707 102,074 71,783 26.74%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 298,003 281,561 278,685 233,255 158,707 102,074 71,783 26.74%
NOSH 1,217,333 1,224,643 1,108,676 665,304 1,199,730 390,220 609,885 12.19%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 3.05% -34.42% -2.37% -0.82% 0.97% -8.95% 0.68% -
ROE 0.61% -5.46% -0.61% -0.31% 0.51% -5.99% 0.78% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 4.85 3.65 6.40 13.48 8.41 21.52 13.64 -15.81%
EPS 0.15 -1.26 -0.15 -0.12 0.09 -1.91 0.09 8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2448 0.2299 0.2477 0.3506 0.1539 0.3106 0.1177 12.96%
Adjusted Per Share Value based on latest NOSH - 1,265,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 14.39 10.89 17.55 21.86 21.14 17.24 20.28 -5.55%
EPS 0.45 -3.75 -0.42 -0.18 0.20 -1.49 0.14 21.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7266 0.6865 0.6795 0.5687 0.387 0.2489 0.175 26.75%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.08 0.10 0.10 0.075 0.07 0.155 0.085 -
P/RPS 1.65 2.74 1.56 0.56 0.83 0.72 0.62 17.70%
P/EPS 53.33 -7.96 -65.91 -68.07 88.90 -8.33 92.24 -8.71%
EY 1.88 -12.56 -1.52 -1.47 1.12 -12.00 1.08 9.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.40 0.21 0.45 0.50 0.72 -12.18%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 24/11/23 25/11/22 25/11/21 25/11/20 27/11/19 26/11/18 -
Price 0.265 0.12 0.13 0.07 0.05 0.15 0.09 -
P/RPS 5.47 3.29 2.03 0.52 0.59 0.70 0.66 42.21%
P/EPS 176.67 -9.56 -85.68 -63.54 63.50 -8.06 97.67 10.37%
EY 0.57 -10.46 -1.17 -1.57 1.57 -12.40 1.02 -9.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.52 0.52 0.20 0.32 0.48 0.76 6.02%

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