[MHCARE] QoQ Annualized Quarter Result on 30-Jun-2019 [#1]

Stock
[MHCARE] METRO HEALTHCARE BERHAD
Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 16.53%
YoY- 62.98%
Quarter Report
Latest QR
Upcoming QR
MHCARE's Result
MHCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Revenue 28,334 22,280 22,709 22,002 20,276 19,644 246 385.84%
PBT 7,238 4,976 3,435 3,694 2,489 2,648 1,511 68.49%
Tax -1,809 -1,166 -1,135 -1,572 -668 -1,346 0 -
NP 5,429 3,810 2,300 2,122 1,821 1,302 1,511 53.10%
-
NP to SH 5,429 3,810 2,300 2,122 1,821 1,302 1,511 53.10%
-
Tax Rate 24.99% 23.43% 33.04% 42.56% 26.84% 50.83% 0.00% -
Total Cost 22,905 18,470 20,409 19,880 18,455 18,342 -1,265 -
-
Net Worth 22,634 19,175 17,055 16,934 15,651 156,908 10,834 27.80%
Dividend
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Div 1,213 2,427 1,103 - - - - -
Div Payout % 22.35% 63.71% 47.98% - - - - -
Equity
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Net Worth 22,634 19,175 17,055 16,934 15,651 156,908 10,834 27.80%
NOSH 202,270 202,270 200,650 200,650 200,650 200,650 180,570 3.85%
Ratio Analysis
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
NP Margin 19.16% 17.10% 10.13% 9.64% 8.98% 6.63% 614.23% -
ROE 23.99% 19.87% 13.49% 12.53% 11.63% 0.83% 13.95% -
Per Share
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
RPS 14.01 11.01 11.32 10.97 10.25 9.79 0.14 363.61%
EPS 2.69 1.90 1.15 1.06 0.92 0.66 0.01 544.43%
DPS 0.60 1.20 0.55 0.00 0.00 0.00 0.00 -
NAPS 0.1119 0.0948 0.085 0.0844 0.0791 0.782 0.06 23.06%
Adjusted Per Share Value based on latest NOSH - 200,650
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
RPS 3.45 2.71 2.76 2.68 2.47 2.39 0.03 385.59%
EPS 0.66 0.46 0.28 0.26 0.22 0.16 0.18 54.14%
DPS 0.15 0.30 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.0275 0.0233 0.0207 0.0206 0.019 0.1908 0.0132 27.68%
Price Multiplier on Financial Quarter End Date
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Date 31/12/20 30/06/20 31/12/19 28/06/19 31/12/18 29/06/18 - -
Price 1.08 0.97 0.95 0.71 0.50 0.38 0.00 -
P/RPS 7.71 8.81 8.39 6.47 4.88 3.88 0.00 -
P/EPS 40.24 51.50 82.88 67.14 54.33 58.56 0.00 -
EY 2.49 1.94 1.21 1.49 1.84 1.71 0.00 -
DY 0.56 1.24 0.58 0.00 0.00 0.00 0.00 -
P/NAPS 9.65 10.23 11.18 8.41 6.32 0.49 0.00 -
Price Multiplier on Announcement Date
31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Date 22/02/21 18/08/20 20/02/20 23/08/19 28/02/19 09/08/18 28/02/18 -
Price 0.00 0.98 1.01 0.74 0.48 0.36 0.31 -
P/RPS 0.00 8.90 8.92 6.75 4.68 3.68 227.55 -
P/EPS 0.00 52.03 88.11 69.97 52.16 55.48 37.05 -
EY 0.00 1.92 1.13 1.43 1.92 1.80 2.70 -
DY 0.00 1.22 0.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 10.34 11.88 8.77 6.07 0.46 5.17 -

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