[HM] YoY TTM Result on 30-Jun-2021 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -9.42%
YoY- -38.03%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 94,767 119,104 163,006 189,257 149,812 148,216 159,678 -8.32%
PBT 19,857 -22,413 7,098 -11,175 -7,433 -2,411 2,150 44.79%
Tax -1,283 -772 -1,245 -1,275 -1,651 -594 -1,062 3.19%
NP 18,574 -23,185 5,853 -12,450 -9,084 -3,005 1,088 60.39%
-
NP to SH 19,279 -23,189 5,868 -12,459 -9,026 -2,853 1,086 61.44%
-
Tax Rate 6.46% - 17.54% - - - 49.40% -
Total Cost 76,193 142,289 157,153 201,707 158,896 151,221 158,590 -11.49%
-
Net Worth 299,590 270,977 277,074 208,904 145,698 99,819 71,539 26.93%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 299,590 270,977 277,074 208,904 145,698 99,819 71,539 26.93%
NOSH 1,230,414 1,224,638 1,097,138 665,304 872,250 388,612 609,885 12.39%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 19.60% -19.47% 3.59% -6.58% -6.06% -2.03% 0.68% -
ROE 6.44% -8.56% 2.12% -5.96% -6.20% -2.86% 1.52% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 7.72 9.73 15.01 31.76 18.21 47.51 26.18 -18.40%
EPS 1.57 -1.89 0.54 -2.09 -1.10 -0.91 0.18 43.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2439 0.2213 0.2552 0.3506 0.1771 0.32 0.1173 12.96%
Adjusted Per Share Value based on latest NOSH - 665,304
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 23.11 29.04 39.74 46.14 36.53 36.14 38.93 -8.31%
EPS 4.70 -5.65 1.43 -3.04 -2.20 -0.70 0.26 61.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7305 0.6607 0.6756 0.5094 0.3552 0.2434 0.1744 26.93%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.10 0.10 0.19 0.095 0.06 0.16 0.07 -
P/RPS 1.30 1.03 1.27 0.30 0.33 0.34 0.27 29.91%
P/EPS 6.37 -5.28 35.15 -4.54 -5.47 -17.49 39.31 -26.14%
EY 15.70 -18.94 2.84 -22.01 -18.29 -5.72 2.54 35.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.74 0.27 0.34 0.50 0.60 -6.14%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 29/08/23 29/08/22 25/08/21 28/08/20 14/11/19 29/08/18 -
Price 0.08 0.105 0.18 0.08 0.075 0.17 0.07 -
P/RPS 1.04 1.08 1.20 0.25 0.41 0.36 0.27 25.17%
P/EPS 5.10 -5.54 33.30 -3.83 -6.84 -18.59 39.31 -28.82%
EY 19.62 -18.04 3.00 -26.14 -14.63 -5.38 2.54 40.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.47 0.71 0.23 0.42 0.53 0.60 -9.47%

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