[MHCARE] QoQ Annualized Quarter Result on 30-Jun-2020 [#1]

Stock
[MHCARE] METRO HEALTHCARE BERHAD
Announcement Date
18-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 65.65%
YoY- 79.55%
Quarter Report
Latest QR
Upcoming QR
MHCARE's Result
MHCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Revenue 42,257 41,648 28,334 22,280 22,709 22,002 20,276 27.70%
PBT 12,876 12,442 7,238 4,976 3,435 3,694 2,489 72.86%
Tax -3,483 -3,722 -1,809 -1,166 -1,135 -1,572 -668 73.31%
NP 9,393 8,720 5,429 3,810 2,300 2,122 1,821 72.69%
-
NP to SH 9,393 8,720 5,429 3,810 2,300 2,122 1,821 72.69%
-
Tax Rate 27.05% 29.91% 24.99% 23.43% 33.04% 42.56% 26.84% -
Total Cost 32,864 32,928 22,905 18,470 20,409 19,880 18,455 21.18%
-
Net Worth 16,257 28,672 22,634 19,175 17,055 16,934 15,651 1.27%
Dividend
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Div 1,910 2,656 1,213 2,427 1,103 - - -
Div Payout % 20.34% 30.47% 22.35% 63.71% 47.98% - - -
Equity
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Net Worth 16,257 28,672 22,634 19,175 17,055 16,934 15,651 1.27%
NOSH 616,710 205,570 202,270 202,270 200,650 200,650 200,650 45.34%
Ratio Analysis
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
NP Margin 22.23% 20.94% 19.16% 17.10% 10.13% 9.64% 8.98% -
ROE 57.78% 30.41% 23.99% 19.87% 13.49% 12.53% 11.63% -
Per Share
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
RPS 14.37 20.38 14.01 11.01 11.32 10.97 10.25 11.90%
EPS 3.19 4.26 2.69 1.90 1.15 1.06 0.92 51.29%
DPS 0.65 1.30 0.60 1.20 0.55 0.00 0.00 -
NAPS 0.0553 0.1403 0.1119 0.0948 0.085 0.0844 0.0791 -11.23%
Adjusted Per Share Value based on latest NOSH - 202,270
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
RPS 6.85 6.75 4.59 3.61 3.68 3.57 3.29 27.66%
EPS 1.52 1.41 0.88 0.62 0.37 0.34 0.30 71.66%
DPS 0.31 0.43 0.20 0.39 0.18 0.00 0.00 -
NAPS 0.0264 0.0465 0.0367 0.0311 0.0277 0.0275 0.0254 1.29%
Price Multiplier on Financial Quarter End Date
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Date 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 28/06/19 31/12/18 -
Price 0.54 1.15 1.08 0.97 0.95 0.71 0.50 -
P/RPS 3.76 5.64 7.71 8.81 8.39 6.47 4.88 -8.31%
P/EPS 16.90 26.95 40.24 51.50 82.88 67.14 54.33 -32.21%
EY 5.92 3.71 2.49 1.94 1.21 1.49 1.84 47.57%
DY 1.20 1.13 0.56 1.24 0.58 0.00 0.00 -
P/NAPS 9.76 8.20 9.65 10.23 11.18 8.41 6.32 15.57%
Price Multiplier on Announcement Date
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Date 22/02/22 26/08/21 22/02/21 18/08/20 20/02/20 23/08/19 28/02/19 -
Price 0.57 1.00 0.00 0.98 1.01 0.74 0.48 -
P/RPS 3.97 4.91 0.00 8.90 8.92 6.75 4.68 -5.33%
P/EPS 17.84 23.44 0.00 52.03 88.11 69.97 52.16 -30.04%
EY 5.61 4.27 0.00 1.92 1.13 1.43 1.92 42.91%
DY 1.14 1.30 0.00 1.22 0.54 0.00 0.00 -
P/NAPS 10.31 7.13 0.00 10.34 11.88 8.77 6.07 19.29%

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