[MHCARE] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[MHCARE] METRO HEALTHCARE BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 42.49%
YoY- 136.04%
Quarter Report
Latest QR
Upcoming QR
MHCARE's Result
MHCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Revenue 39,012 42,257 41,648 28,334 22,280 22,709 22,002 21.01%
PBT 6,924 12,876 12,442 7,238 4,976 3,435 3,694 23.27%
Tax -1,678 -3,483 -3,722 -1,809 -1,166 -1,135 -1,572 2.19%
NP 5,246 9,393 8,720 5,429 3,810 2,300 2,122 35.17%
-
NP to SH 5,246 9,393 8,720 5,429 3,810 2,300 2,122 35.17%
-
Tax Rate 24.23% 27.05% 29.91% 24.99% 23.43% 33.04% 42.56% -
Total Cost 33,766 32,864 32,928 22,905 18,470 20,409 19,880 19.29%
-
Net Worth 32,870 16,257 28,672 22,634 19,175 17,055 16,934 24.71%
Dividend
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Div 8,140 1,910 2,656 1,213 2,427 1,103 - -
Div Payout % 155.18% 20.34% 30.47% 22.35% 63.71% 47.98% - -
Equity
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Net Worth 32,870 16,257 28,672 22,634 19,175 17,055 16,934 24.71%
NOSH 616,710 616,710 205,570 202,270 202,270 200,650 200,650 45.34%
Ratio Analysis
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
NP Margin 13.45% 22.23% 20.94% 19.16% 17.10% 10.13% 9.64% -
ROE 15.96% 57.78% 30.41% 23.99% 19.87% 13.49% 12.53% -
Per Share
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 6.33 14.37 20.38 14.01 11.01 11.32 10.97 -16.73%
EPS 0.86 3.19 4.26 2.69 1.90 1.15 1.06 -6.72%
DPS 1.32 0.65 1.30 0.60 1.20 0.55 0.00 -
NAPS 0.0533 0.0553 0.1403 0.1119 0.0948 0.085 0.0844 -14.19%
Adjusted Per Share Value based on latest NOSH - 202,270
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 6.33 6.85 6.75 4.59 3.61 3.68 3.57 21.01%
EPS 0.86 1.52 1.41 0.88 0.62 0.37 0.34 36.21%
DPS 1.32 0.31 0.43 0.20 0.39 0.18 0.00 -
NAPS 0.0533 0.0264 0.0465 0.0367 0.0311 0.0277 0.0275 24.65%
Price Multiplier on Financial Quarter End Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 28/06/19 -
Price 0.68 0.54 1.15 1.08 0.97 0.95 0.71 -
P/RPS 10.75 3.76 5.64 7.71 8.81 8.39 6.47 18.42%
P/EPS 79.94 16.90 26.95 40.24 51.50 82.88 67.14 5.98%
EY 1.25 5.92 3.71 2.49 1.94 1.21 1.49 -5.68%
DY 1.94 1.20 1.13 0.56 1.24 0.58 0.00 -
P/NAPS 12.76 9.76 8.20 9.65 10.23 11.18 8.41 14.89%
Price Multiplier on Announcement Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 30/08/22 22/02/22 26/08/21 22/02/21 18/08/20 20/02/20 23/08/19 -
Price 0.67 0.57 1.00 0.00 0.98 1.01 0.74 -
P/RPS 10.59 3.97 4.91 0.00 8.90 8.92 6.75 16.18%
P/EPS 78.76 17.84 23.44 0.00 52.03 88.11 69.97 4.01%
EY 1.27 5.61 4.27 0.00 1.92 1.13 1.43 -3.87%
DY 1.97 1.14 1.30 0.00 1.22 0.54 0.00 -
P/NAPS 12.57 10.31 7.13 0.00 10.34 11.88 8.77 12.73%

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