[HM] YoY TTM Result on 31-Dec-2016 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 34.77%
YoY- 1.09%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Revenue 144,998 164,895 146,673 140,802 160,162 204,943 50,160 15.75%
PBT -7,617 4,876 -2,719 -8,220 -8,772 -4,035 -2,038 19.92%
Tax -399 -1,023 -160 -1,293 -1,000 -861 -21 50.05%
NP -8,016 3,853 -2,879 -9,513 -9,772 -4,896 -2,059 20.60%
-
NP to SH -7,762 3,852 -2,872 -9,511 -9,616 -4,758 -2,059 20.07%
-
Tax Rate - 20.98% - - - - - -
Total Cost 153,014 161,042 149,552 150,315 169,934 209,839 52,219 15.97%
-
Net Worth 116,166 71,295 63,261 65,978 73,317 52,705 40,074 15.80%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Net Worth 116,166 71,295 63,261 65,978 73,317 52,705 40,074 15.80%
NOSH 423,967 609,885 555,901 554,441 535,949 615,000 499,677 -2.23%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
NP Margin -5.53% 2.34% -1.96% -6.76% -6.10% -2.39% -4.10% -
ROE -6.68% 5.40% -4.54% -14.42% -13.12% -9.03% -5.14% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
RPS 35.11 27.04 26.38 25.40 29.88 33.32 10.04 18.83%
EPS -1.88 0.63 -0.52 -1.72 -1.79 -0.77 -0.41 23.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2813 0.1169 0.1138 0.119 0.1368 0.0857 0.0802 18.88%
Adjusted Per Share Value based on latest NOSH - 554,441
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
RPS 35.35 40.20 35.76 34.33 39.05 49.97 12.23 15.75%
EPS -1.89 0.94 -0.70 -2.32 -2.34 -1.16 -0.50 20.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2832 0.1738 0.1542 0.1609 0.1788 0.1285 0.0977 15.80%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/09/13 28/09/12 -
Price 0.20 0.085 0.09 0.06 0.08 0.185 0.08 -
P/RPS 0.57 0.31 0.34 0.24 0.27 0.56 0.80 -4.56%
P/EPS -10.64 13.46 -17.42 -3.50 -4.46 -23.91 -19.41 -7.95%
EY -9.40 7.43 -5.74 -28.59 -22.43 -4.18 -5.15 8.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.79 0.50 0.58 2.16 1.00 -4.61%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Date 25/02/20 27/02/19 28/02/18 24/02/17 25/02/16 28/11/13 23/11/12 -
Price 0.075 0.145 0.085 0.065 0.075 0.065 0.08 -
P/RPS 0.21 0.54 0.32 0.26 0.25 0.20 0.80 -16.83%
P/EPS -3.99 22.96 -16.45 -3.79 -4.18 -8.40 -19.41 -19.59%
EY -25.06 4.36 -6.08 -26.39 -23.92 -11.90 -5.15 24.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 1.24 0.75 0.55 0.55 0.76 1.00 -16.51%

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