[MHCARE] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[MHCARE] METRO HEALTHCARE BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 60.62%
YoY- 128.87%
Quarter Report
Latest QR
Upcoming QR
MHCARE's Result
MHCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Revenue 40,273 39,012 42,257 41,648 28,334 22,280 22,709 21.02%
PBT 7,561 6,924 12,876 12,442 7,238 4,976 3,435 30.05%
Tax -2,472 -1,678 -3,483 -3,722 -1,809 -1,166 -1,135 29.59%
NP 5,089 5,246 9,393 8,720 5,429 3,810 2,300 30.27%
-
NP to SH 5,089 5,246 9,393 8,720 5,429 3,810 2,300 30.27%
-
Tax Rate 32.69% 24.23% 27.05% 29.91% 24.99% 23.43% 33.04% -
Total Cost 35,184 33,766 32,864 32,928 22,905 18,470 20,409 19.88%
-
Net Worth 35,337 32,870 16,257 28,672 22,634 19,175 17,055 27.45%
Dividend
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Div 4,070 8,140 1,910 2,656 1,213 2,427 1,103 54.46%
Div Payout % 79.98% 155.18% 20.34% 30.47% 22.35% 63.71% 47.98% -
Equity
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Net Worth 35,337 32,870 16,257 28,672 22,634 19,175 17,055 27.45%
NOSH 616,710 616,710 616,710 205,570 202,270 202,270 200,650 45.34%
Ratio Analysis
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
NP Margin 12.64% 13.45% 22.23% 20.94% 19.16% 17.10% 10.13% -
ROE 14.40% 15.96% 57.78% 30.41% 23.99% 19.87% 13.49% -
Per Share
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 6.53 6.33 14.37 20.38 14.01 11.01 11.32 -16.74%
EPS 0.83 0.86 3.19 4.26 2.69 1.90 1.15 -10.29%
DPS 0.66 1.32 0.65 1.30 0.60 1.20 0.55 6.25%
NAPS 0.0573 0.0533 0.0553 0.1403 0.1119 0.0948 0.085 -12.30%
Adjusted Per Share Value based on latest NOSH - 205,570
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 4.90 4.74 5.14 5.06 3.45 2.71 2.76 21.06%
EPS 0.62 0.64 1.14 1.06 0.66 0.46 0.28 30.30%
DPS 0.50 0.99 0.23 0.32 0.15 0.30 0.13 56.61%
NAPS 0.043 0.04 0.0198 0.0349 0.0275 0.0233 0.0207 27.56%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 -
Price 0.68 0.68 0.54 1.15 1.08 0.97 0.95 -
P/RPS 10.41 10.75 3.76 5.64 7.71 8.81 8.39 7.44%
P/EPS 82.41 79.94 16.90 26.95 40.24 51.50 82.88 -0.18%
EY 1.21 1.25 5.92 3.71 2.49 1.94 1.21 0.00%
DY 0.97 1.94 1.20 1.13 0.56 1.24 0.58 18.68%
P/NAPS 11.87 12.76 9.76 8.20 9.65 10.23 11.18 2.01%
Price Multiplier on Announcement Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 27/02/23 30/08/22 22/02/22 26/08/21 22/02/21 18/08/20 20/02/20 -
Price 0.65 0.67 0.57 1.00 0.00 0.98 1.01 -
P/RPS 9.95 10.59 3.97 4.91 0.00 8.90 8.92 3.70%
P/EPS 78.77 78.76 17.84 23.44 0.00 52.03 88.11 -3.66%
EY 1.27 1.27 5.61 4.27 0.00 1.92 1.13 3.96%
DY 1.02 1.97 1.14 1.30 0.00 1.22 0.54 23.59%
P/NAPS 11.34 12.57 10.31 7.13 0.00 10.34 11.88 -1.53%

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