[SMILE] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[SMILE] SMILE-LINK HEALTHCARE GLOBAL BERHAD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 184.46%
YoY- -68.78%
Quarter Report
Latest QR
Upcoming QR
SMILE's Result
SMILE's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Revenue 16,050 30,941 15,023 26,657 10,837 28,965 13,489 5.96%
PBT 1,894 -599 -126 1,844 391 4,136 2,049 -2.58%
Tax -492 -159 -69 -938 -59 -960 -529 -2.38%
NP 1,402 -758 -195 906 332 3,176 1,520 -2.65%
-
NP to SH 1,374 -760 -180 1,007 354 3,226 1,520 -3.30%
-
Tax Rate 25.98% - - 50.87% 15.09% 23.21% 25.82% -
Total Cost 14,648 31,699 15,218 25,751 10,505 25,789 11,969 6.95%
-
Net Worth 34,380 33,479 34,030 34,831 35,457 35,557 30,102 4.52%
Dividend
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Div - 500 - 375 - - 1,139 -
Div Payout % - 0.00% - 37.30% - - 74.97% -
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 34,380 33,479 34,030 34,831 35,457 35,557 30,102 4.52%
NOSH 250,405 250,405 250,405 250,405 1,001,620 1,001,620 949,620 -35.84%
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 8.74% -2.45% -1.30% 3.40% 3.06% 10.96% 11.27% -
ROE 4.00% -2.27% -0.53% 2.89% 1.00% 9.07% 5.05% -
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 6.41 12.36 6.00 10.65 1.08 2.89 1.42 65.19%
EPS 0.55 -0.30 -0.07 0.36 0.04 0.32 0.16 50.86%
DPS 0.00 0.20 0.00 0.15 0.00 0.00 0.12 -
NAPS 0.1373 0.1337 0.1359 0.1391 0.0354 0.0355 0.0317 62.93%
Adjusted Per Share Value based on latest NOSH - 250,405
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 6.36 12.27 5.96 10.57 4.30 11.48 5.35 5.92%
EPS 0.54 -0.30 -0.07 0.40 0.14 1.28 0.60 -3.44%
DPS 0.00 0.20 0.00 0.15 0.00 0.00 0.45 -
NAPS 0.1363 0.1327 0.1349 0.1381 0.1406 0.141 0.1193 4.53%
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 0.19 0.20 0.255 0.22 0.07 0.085 0.09 -
P/RPS 2.96 1.62 4.25 2.07 6.47 2.94 6.34 -22.40%
P/EPS 34.63 -65.90 -354.74 54.71 198.06 26.39 56.23 -14.90%
EY 2.89 -1.52 -0.28 1.83 0.50 3.79 1.78 17.51%
DY 0.00 1.00 0.00 0.68 0.00 0.00 1.33 -
P/NAPS 1.38 1.50 1.88 1.58 1.98 2.39 2.84 -21.36%
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 29/08/22 28/02/22 23/09/21 29/03/21 25/08/20 24/02/20 29/08/19 -
Price 0.20 0.215 0.21 0.00 0.05 0.075 0.09 -
P/RPS 3.12 1.74 3.50 0.00 4.62 2.59 6.34 -21.03%
P/EPS 36.45 -70.84 -292.14 0.00 141.47 23.29 56.23 -13.44%
EY 2.74 -1.41 -0.34 0.00 0.71 4.29 1.78 15.44%
DY 0.00 0.93 0.00 0.00 0.00 0.00 1.33 -
P/NAPS 1.46 1.61 1.55 0.00 1.41 2.11 2.84 -19.87%

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