[MHCARE] QoQ 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- 23.72%
YoY- 128.87%
Quarter Report
Latest QR
Upcoming QR
MHCARE's Result
MHCARE's Financial Summary
View:
Show?
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 20,767 19,506 21,433 20,824 17,194 11,140 11,708 21.02%
PBT 4,099 3,462 6,655 6,221 4,750 2,488 1,588 37.13%
Tax -1,633 -839 -1,622 -1,861 -1,226 -583 -349 67.17%
NP 2,466 2,623 5,033 4,360 3,524 1,905 1,239 25.76%
-
NP to SH 2,466 2,623 5,033 4,360 3,524 1,905 1,239 25.76%
-
Tax Rate 39.84% 24.23% 24.37% 29.91% 25.81% 23.43% 21.98% -
Total Cost 18,301 16,883 16,400 16,464 13,670 9,235 10,469 20.44%
-
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 1,910 1,328 1,213 1,213 1,103 -
Div Payout % - 155.18% 37.97% 30.47% 34.44% 63.71% 89.07% -
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 11.87% 13.45% 23.48% 20.94% 20.50% 17.10% 10.58% -
ROE 6.98% 7.98% 30.96% 15.21% 15.57% 9.93% 7.26% -
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 3.37 3.16 7.29 10.19 8.50 5.51 5.84 -16.73%
EPS 0.40 0.43 1.71 2.13 1.74 0.95 0.62 -13.58%
DPS 0.00 0.66 0.65 0.65 0.60 0.60 0.55 -
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 3.37 3.16 3.48 3.38 2.79 1.81 1.90 21.02%
EPS 0.40 0.43 0.82 0.71 0.57 0.31 0.20 25.96%
DPS 0.00 0.66 0.31 0.22 0.20 0.20 0.18 -
NAPS 0.0573 0.0533 0.0264 0.0465 0.0367 0.0311 0.0277 27.38%
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 20.19 21.50 7.41 11.29 12.71 17.61 16.28 7.43%
P/EPS 170.06 159.88 31.54 53.90 61.99 102.99 153.85 3.39%
EY 0.59 0.63 3.17 1.86 1.61 0.97 0.65 -3.17%
DY 0.00 0.97 1.20 0.57 0.56 0.62 0.58 -
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 19.30 21.18 7.82 9.81 0.00 17.79 17.31 3.69%
P/EPS 162.56 157.53 33.29 46.87 0.00 104.05 163.56 -0.20%
EY 0.62 0.63 3.00 2.13 0.00 0.96 0.61 0.54%
DY 0.00 0.99 1.14 0.65 0.00 0.61 0.54 -
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