[HM] YoY TTM Result on 31-Dec-2020 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 22.78%
YoY- 47.6%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 91,051 139,515 183,121 168,918 144,998 164,895 146,673 -7.63%
PBT -5,508 10,346 -10,894 -1,452 -7,617 4,876 -2,719 12.47%
Tax -1,414 -154 -1,004 -2,575 -399 -1,023 -160 43.76%
NP -6,922 10,192 -11,898 -4,027 -8,016 3,853 -2,879 15.73%
-
NP to SH -6,831 10,210 -11,906 -4,067 -7,762 3,852 -2,872 15.52%
-
Tax Rate - 1.49% - - - 20.98% - -
Total Cost 97,973 129,323 195,019 172,945 153,014 161,042 149,552 -6.80%
-
Net Worth 301,949 282,514 240,326 184,038 116,166 71,295 63,261 29.74%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 301,949 282,514 240,326 184,038 116,166 71,295 63,261 29.74%
NOSH 1,225,075 1,113,095 732,126 1,199,730 423,967 609,885 555,901 14.06%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -7.60% 7.31% -6.50% -2.38% -5.53% 2.34% -1.96% -
ROE -2.26% 3.61% -4.95% -2.21% -6.68% 5.40% -4.54% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.43 12.55 25.50 14.08 35.11 27.04 26.38 -19.02%
EPS -0.56 0.92 -1.66 -0.34 -1.88 0.63 -0.52 1.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2465 0.2541 0.3346 0.1534 0.2813 0.1169 0.1138 13.74%
Adjusted Per Share Value based on latest NOSH - 1,199,730
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 22.20 34.02 44.65 41.19 35.35 40.20 35.76 -7.63%
EPS -1.67 2.49 -2.90 -0.99 -1.89 0.94 -0.70 15.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7362 0.6888 0.586 0.4487 0.2832 0.1738 0.1542 29.74%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.12 0.12 0.065 0.05 0.20 0.085 0.09 -
P/RPS 1.61 0.96 0.25 0.36 0.57 0.31 0.34 29.57%
P/EPS -21.52 13.07 -3.92 -14.75 -10.64 13.46 -17.42 3.58%
EY -4.65 7.65 -25.50 -6.78 -9.40 7.43 -5.74 -3.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.19 0.33 0.71 0.73 0.79 -7.64%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 24/02/23 24/02/22 26/02/21 25/02/20 27/02/19 28/02/18 -
Price 0.14 0.115 0.07 0.17 0.075 0.145 0.085 -
P/RPS 1.88 0.92 0.27 1.21 0.21 0.54 0.32 34.31%
P/EPS -25.11 12.52 -4.22 -50.15 -3.99 22.96 -16.45 7.29%
EY -3.98 7.99 -23.68 -1.99 -25.06 4.36 -6.08 -6.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.45 0.21 1.11 0.27 1.24 0.75 -4.46%

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