[HM] YoY 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- 44.13%
YoY- -295.69%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 35,281 46,563 52,232 42,083 40,635 43,689 35,235 0.02%
PBT 5,863 1,062 -254 -1,717 -113 -2,999 1,134 31.48%
Tax 75 -673 -396 -158 -352 -392 -294 -
NP 5,938 389 -650 -1,875 -465 -3,391 840 38.51%
-
NP to SH 5,944 389 -636 -1,836 -464 -3,391 836 38.64%
-
Tax Rate -1.28% 63.37% - - - - 25.93% -
Total Cost 29,343 46,174 52,882 43,958 41,100 47,080 34,395 -2.61%
-
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 16.83% 0.84% -1.24% -4.46% -1.14% -7.76% 2.38% -
ROE 2.10% 0.16% -0.35% -1.58% -0.65% -5.36% 1.27% -
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 3.17 6.48 4.35 10.19 6.66 7.86 6.36 -10.95%
EPS 0.54 0.05 -0.05 -0.44 -0.08 -0.61 0.15 23.78%
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 2.15 2.84 3.18 2.57 2.48 2.66 2.15 0.00%
EPS 0.36 0.02 -0.04 -0.11 -0.03 -0.21 0.05 38.93%
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 0.0386 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 3.78 1.00 1.15 1.96 1.28 1.15 0.94 26.09%
P/EPS 22.45 120.02 -94.32 -44.99 -111.72 -14.75 39.79 -9.09%
EY 4.46 0.83 -1.06 -2.22 -0.90 -6.78 2.51 10.05%
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 3.62 1.08 3.90 0.74 2.18 1.08 1.02 23.49%
P/EPS 21.51 129.25 -320.68 -16.87 -190.59 -13.93 43.11 -10.93%
EY 4.65 0.77 -0.31 -5.93 -0.52 -7.18 2.32 12.28%
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