[SMILE] QoQ Annualized Quarter Result on 30-Jun-2023 [#1]

Stock
[SMILE] SMILE-LINK HEALTHCARE GLOBAL BERHAD
Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- 106.65%
YoY- -20.89%
Quarter Report
Latest QR
Upcoming QR
SMILE's Result
SMILE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Revenue 38,560 34,246 34,510 32,100 30,941 30,046 26,657 13.09%
PBT 219 2,428 1,615 3,788 -599 -252 1,844 -50.84%
Tax -68 -156 -526 -984 -159 -138 -938 -58.30%
NP 150 2,272 1,089 2,804 -758 -390 906 -45.08%
-
NP to SH 99 2,174 1,052 2,748 -760 -360 1,007 -53.84%
-
Tax Rate 31.05% 6.43% 32.57% 25.98% - - 50.87% -
Total Cost 38,409 31,974 33,421 29,296 31,699 30,436 25,751 14.25%
-
Net Worth 33,334 34,336 33,957 34,380 33,479 34,030 34,831 -1.45%
Dividend
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Div - - - - 500 - 375 -
Div Payout % - - - - 0.00% - 37.30% -
Equity
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Net Worth 33,334 34,336 33,957 34,380 33,479 34,030 34,831 -1.45%
NOSH 250,444 250,444 250,424 250,405 250,405 250,405 250,405 0.00%
Ratio Analysis
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
NP Margin 0.39% 6.63% 3.16% 8.74% -2.45% -1.30% 3.40% -
ROE 0.30% 6.33% 3.10% 7.99% -2.27% -1.06% 2.89% -
Per Share
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 15.40 13.67 13.78 12.82 12.36 12.00 10.65 13.08%
EPS 0.04 0.86 0.42 1.10 -0.30 -0.14 0.36 -51.92%
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.15 -
NAPS 0.1331 0.1371 0.1356 0.1373 0.1337 0.1359 0.1391 -1.45%
Adjusted Per Share Value based on latest NOSH - 250,444
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 15.29 13.58 13.68 12.73 12.27 11.91 10.57 13.09%
EPS 0.04 0.86 0.42 1.09 -0.30 -0.14 0.40 -53.58%
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.15 -
NAPS 0.1322 0.1361 0.1346 0.1363 0.1327 0.1349 0.1381 -1.44%
Price Multiplier on Financial Quarter End Date
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date 29/12/23 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 -
Price 0.17 0.19 0.19 0.19 0.20 0.255 0.22 -
P/RPS 1.10 1.39 1.38 1.48 1.62 2.13 2.07 -19.00%
P/EPS 428.88 21.89 45.23 17.31 -65.90 -177.37 54.71 98.65%
EY 0.23 4.57 2.21 5.78 -1.52 -0.56 1.83 -49.90%
DY 0.00 0.00 0.00 0.00 1.00 0.00 0.68 -
P/NAPS 1.28 1.39 1.40 1.38 1.50 1.88 1.58 -6.77%
Price Multiplier on Announcement Date
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date 27/02/24 25/08/23 27/02/23 29/08/22 28/02/22 23/09/21 29/03/21 -
Price 0.165 0.19 0.19 0.20 0.215 0.21 0.00 -
P/RPS 1.07 1.39 1.38 1.56 1.74 1.75 0.00 -
P/EPS 416.26 21.89 45.23 18.22 -70.84 -146.07 0.00 -
EY 0.24 4.57 2.21 5.49 -1.41 -0.68 0.00 -
DY 0.00 0.00 0.00 0.00 0.93 0.00 0.00 -
P/NAPS 1.24 1.39 1.40 1.46 1.61 1.55 0.00 -

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