[MHCARE] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[MHCARE] METRO HEALTHCARE BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 84.72%
YoY- 126.3%
Quarter Report
Latest QR
Upcoming QR
MHCARE's Result
MHCARE's Financial Summary
View:
Show?
TTM Result
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Revenue 38,018 51,043 44,303 42,985 21,455 20,276 10,068 55.65%
PBT 10,971 10,673 7,088 5,924 3,012 2,489 2,835 56.93%
Tax -3,087 -2,944 -1,713 -1,803 -781 -668 -673 66.07%
NP 7,884 7,729 5,375 4,121 2,231 1,821 2,162 53.86%
-
NP to SH 7,884 7,729 5,375 4,121 2,231 1,821 2,162 53.86%
-
Tax Rate 28.14% 27.58% 24.17% 30.44% 25.93% 26.84% 23.74% -
Total Cost 30,134 43,314 38,928 38,864 19,224 18,455 7,906 56.14%
-
Net Worth 28,672 22,662 19,009 16,986 16,934 15,651 156,908 -43.22%
Dividend
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Div 2,542 3,532 2,306 1,099 - - - -
Div Payout % 32.24% 45.70% 42.92% 26.67% - - - -
Equity
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Net Worth 28,672 22,662 19,009 16,986 16,934 15,651 156,908 -43.22%
NOSH 205,570 202,270 202,270 200,650 200,650 197,869 200,650 0.81%
Ratio Analysis
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
NP Margin 20.74% 15.14% 12.13% 9.59% 10.40% 8.98% 21.47% -
ROE 27.50% 34.10% 28.27% 24.26% 13.17% 11.63% 1.38% -
Per Share
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
RPS 18.60 25.20 22.09 21.51 10.69 10.25 5.02 54.67%
EPS 3.86 3.82 2.68 2.06 1.11 0.92 1.08 52.83%
DPS 1.24 1.75 1.15 0.55 0.00 0.00 0.00 -
NAPS 0.1403 0.1119 0.0948 0.085 0.0844 0.0791 0.782 -43.56%
Adjusted Per Share Value based on latest NOSH - 200,650
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
RPS 4.62 6.21 5.39 5.23 2.61 2.47 1.22 55.80%
EPS 0.96 0.94 0.65 0.50 0.27 0.22 0.26 54.49%
DPS 0.31 0.43 0.28 0.13 0.00 0.00 0.00 -
NAPS 0.0349 0.0276 0.0231 0.0207 0.0206 0.019 0.1908 -43.20%
Price Multiplier on Financial Quarter End Date
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Date 30/06/21 31/12/20 30/06/20 31/12/19 28/06/19 31/12/18 29/06/18 -
Price 1.15 1.08 0.97 0.95 0.71 0.50 0.38 -
P/RPS 6.18 4.29 4.39 4.42 6.64 4.88 7.57 -6.53%
P/EPS 29.81 28.30 36.19 46.07 63.86 54.33 35.27 -5.44%
EY 3.35 3.53 2.76 2.17 1.57 1.84 2.84 5.65%
DY 1.08 1.62 1.19 0.58 0.00 0.00 0.00 -
P/NAPS 8.20 9.65 10.23 11.18 8.41 6.32 0.49 155.56%
Price Multiplier on Announcement Date
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Date 26/08/21 22/02/21 18/08/20 20/02/20 23/08/19 28/02/19 09/08/18 -
Price 1.00 0.00 0.98 1.01 0.74 0.48 0.36 -
P/RPS 5.38 0.00 4.44 4.70 6.92 4.68 7.17 -9.12%
P/EPS 25.92 0.00 36.56 48.98 66.55 52.16 33.41 -8.10%
EY 3.86 0.00 2.74 2.04 1.50 1.92 2.99 8.87%
DY 1.24 0.00 1.17 0.54 0.00 0.00 0.00 -
P/NAPS 7.13 0.00 10.34 11.88 8.77 6.07 0.46 149.12%

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