[MHCARE] QoQ TTM Result on 30-Jun-2024 [#1]

Stock
[MHCARE] METRO HEALTHCARE BERHAD
Announcement Date
29-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#1]
Profit Trend
QoQ- 96.05%
YoY- 114.11%
Quarter Report
Latest QR
Upcoming QR
MHCARE's Result
MHCARE's Financial Summary
View:
Show?
TTM Result
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Revenue 89,937 44,686 42,469 40,273 40,939 42,257 38,018 33.20%
PBT 17,790 8,542 8,563 7,561 10,117 12,876 10,971 17.46%
Tax -5,541 -2,294 -2,842 -2,472 -2,461 -3,483 -3,087 21.50%
NP 12,249 6,248 5,721 5,089 7,656 9,393 7,884 15.80%
-
NP to SH 12,249 6,248 5,721 5,089 7,656 9,393 7,884 15.80%
-
Tax Rate 31.15% 26.86% 33.19% 32.69% 24.33% 27.05% 28.14% -
Total Cost 77,688 38,438 36,748 35,184 33,283 32,864 30,134 37.07%
-
Net Worth 36,652 37,372 33,795 35,337 32,870 16,257 28,672 8.52%
Dividend
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Div 8,782 4,316 4,316 4,070 5,981 3,239 2,542 51.11%
Div Payout % 71.70% 69.09% 75.46% 79.98% 78.12% 34.49% 32.24% -
Equity
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Net Worth 36,652 37,372 33,795 35,337 32,870 16,257 28,672 8.52%
NOSH 620,175 616,710 616,710 616,710 616,710 616,710 205,570 44.44%
Ratio Analysis
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
NP Margin 13.62% 13.98% 13.47% 12.64% 18.70% 22.23% 20.74% -
ROE 33.42% 16.72% 16.93% 14.40% 23.29% 57.78% 27.50% -
Per Share
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 14.50 7.25 6.89 6.53 6.64 14.37 18.60 -7.95%
EPS 1.98 1.01 0.93 0.83 1.24 3.20 3.86 -19.93%
DPS 1.42 0.70 0.70 0.66 0.97 1.10 1.24 4.61%
NAPS 0.0591 0.0606 0.0548 0.0573 0.0533 0.0553 0.1403 -25.01%
Adjusted Per Share Value based on latest NOSH - 620,175
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 14.50 7.21 6.85 6.49 6.60 6.81 6.13 33.20%
EPS 1.98 1.01 0.92 0.82 1.23 1.51 1.27 15.93%
DPS 1.42 0.70 0.70 0.66 0.96 0.52 0.41 51.24%
NAPS 0.0591 0.0603 0.0545 0.057 0.053 0.0262 0.0462 8.54%
Price Multiplier on Financial Quarter End Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 28/06/24 29/12/23 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 -
Price 0.62 0.63 0.63 0.68 0.68 0.54 1.15 -
P/RPS 4.28 8.69 9.15 10.41 10.24 3.76 6.18 -11.51%
P/EPS 31.39 62.18 67.91 82.41 54.78 16.90 29.81 1.73%
EY 3.19 1.61 1.47 1.21 1.83 5.92 3.35 -1.61%
DY 2.29 1.11 1.11 0.97 1.43 2.04 1.08 28.44%
P/NAPS 10.49 10.40 11.50 11.87 12.76 9.76 8.20 8.54%
Price Multiplier on Announcement Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 29/08/24 23/02/24 22/08/23 27/02/23 30/08/22 22/02/22 26/08/21 -
Price 0.62 0.63 0.63 0.65 0.67 0.57 1.00 -
P/RPS 4.28 8.69 9.15 9.95 10.09 3.97 5.38 -7.33%
P/EPS 31.39 62.18 67.91 78.77 53.97 17.84 25.92 6.58%
EY 3.19 1.61 1.47 1.27 1.85 5.61 3.86 -6.15%
DY 2.29 1.11 1.11 1.02 1.45 1.93 1.24 22.66%
P/NAPS 10.49 10.40 11.50 11.34 12.57 10.31 7.13 13.72%

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