[MHCARE] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[MHCARE] METRO HEALTHCARE BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 8.39%
YoY- 26.3%
Quarter Report
Latest QR
Upcoming QR
MHCARE's Result
MHCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Revenue 41,648 28,334 22,280 22,709 22,002 20,276 19,644 28.43%
PBT 12,442 7,238 4,976 3,435 3,694 2,489 2,648 67.41%
Tax -3,722 -1,809 -1,166 -1,135 -1,572 -668 -1,346 40.31%
NP 8,720 5,429 3,810 2,300 2,122 1,821 1,302 88.38%
-
NP to SH 8,720 5,429 3,810 2,300 2,122 1,821 1,302 88.38%
-
Tax Rate 29.91% 24.99% 23.43% 33.04% 42.56% 26.84% 50.83% -
Total Cost 32,928 22,905 18,470 20,409 19,880 18,455 18,342 21.51%
-
Net Worth 28,672 22,634 19,175 17,055 16,934 15,651 156,908 -43.22%
Dividend
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Div 2,656 1,213 2,427 1,103 - - - -
Div Payout % 30.47% 22.35% 63.71% 47.98% - - - -
Equity
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Net Worth 28,672 22,634 19,175 17,055 16,934 15,651 156,908 -43.22%
NOSH 205,570 202,270 202,270 200,650 200,650 200,650 200,650 0.81%
Ratio Analysis
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
NP Margin 20.94% 19.16% 17.10% 10.13% 9.64% 8.98% 6.63% -
ROE 30.41% 23.99% 19.87% 13.49% 12.53% 11.63% 0.83% -
Per Share
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
RPS 20.38 14.01 11.01 11.32 10.97 10.25 9.79 27.65%
EPS 4.26 2.69 1.90 1.15 1.06 0.92 0.66 86.08%
DPS 1.30 0.60 1.20 0.55 0.00 0.00 0.00 -
NAPS 0.1403 0.1119 0.0948 0.085 0.0844 0.0791 0.782 -43.56%
Adjusted Per Share Value based on latest NOSH - 200,650
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
RPS 5.06 3.45 2.71 2.76 2.68 2.47 2.39 28.37%
EPS 1.06 0.66 0.46 0.28 0.26 0.22 0.16 87.70%
DPS 0.32 0.15 0.30 0.13 0.00 0.00 0.00 -
NAPS 0.0349 0.0275 0.0233 0.0207 0.0206 0.019 0.1908 -43.20%
Price Multiplier on Financial Quarter End Date
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Date 30/06/21 31/12/20 30/06/20 31/12/19 28/06/19 31/12/18 29/06/18 -
Price 1.15 1.08 0.97 0.95 0.71 0.50 0.38 -
P/RPS 5.64 7.71 8.81 8.39 6.47 4.88 3.88 13.26%
P/EPS 26.95 40.24 51.50 82.88 67.14 54.33 58.56 -22.77%
EY 3.71 2.49 1.94 1.21 1.49 1.84 1.71 29.42%
DY 1.13 0.56 1.24 0.58 0.00 0.00 0.00 -
P/NAPS 8.20 9.65 10.23 11.18 8.41 6.32 0.49 155.56%
Price Multiplier on Announcement Date
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Date 26/08/21 22/02/21 18/08/20 20/02/20 23/08/19 28/02/19 09/08/18 -
Price 1.00 0.00 0.98 1.01 0.74 0.48 0.36 -
P/RPS 4.91 0.00 8.90 8.92 6.75 4.68 3.68 10.07%
P/EPS 23.44 0.00 52.03 88.11 69.97 52.16 55.48 -24.94%
EY 4.27 0.00 1.92 1.13 1.43 1.92 1.80 33.33%
DY 1.30 0.00 1.22 0.54 0.00 0.00 0.00 -
P/NAPS 7.13 0.00 10.34 11.88 8.77 6.07 0.46 149.12%

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