[SMILE] QoQ TTM Result on 30-Jun-2021 [#1]

Stock
[SMILE] SMILE-LINK HEALTHCARE GLOBAL BERHAD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -57.67%
YoY- -80.97%
Quarter Report
Latest QR
Upcoming QR
SMILE's Result
SMILE's Financial Summary
View:
Show?
TTM Result
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Revenue 65,451 31,968 30,941 30,843 26,657 26,313 28,965 31.19%
PBT 1,016 1,421 -599 1,326 1,843 2,478 4,136 -37.34%
Tax -685 -582 -159 -949 -939 -490 -960 -10.63%
NP 331 839 -758 377 904 1,988 3,176 -52.90%
-
NP to SH 293 794 -760 392 926 2,060 3,226 -55.01%
-
Tax Rate 67.42% 40.96% - 71.57% 50.95% 19.77% 23.21% -
Total Cost 65,120 31,129 31,699 30,466 25,753 24,325 25,789 36.13%
-
Net Worth 33,957 34,380 33,479 34,030 34,831 35,457 35,557 -1.52%
Dividend
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Div - - - 375 375 - 1,139 -
Div Payout % - - - 95.82% 40.56% - 35.32% -
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 33,957 34,380 33,479 34,030 34,831 35,457 35,557 -1.52%
NOSH 250,424 250,405 250,405 250,405 250,405 1,001,620 1,001,620 -36.97%
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 0.51% 2.62% -2.45% 1.22% 3.39% 7.56% 10.96% -
ROE 0.86% 2.31% -2.27% 1.15% 2.66% 5.81% 9.07% -
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 26.14 12.77 12.36 12.32 10.65 2.63 2.89 108.21%
EPS 0.12 0.32 -0.30 0.16 0.37 0.21 0.32 -27.86%
DPS 0.00 0.00 0.00 0.15 0.15 0.00 0.11 -
NAPS 0.1356 0.1373 0.1337 0.1359 0.1391 0.0354 0.0355 56.25%
Adjusted Per Share Value based on latest NOSH - 250,405
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 25.95 12.67 12.27 12.23 10.57 10.43 11.48 31.20%
EPS 0.12 0.31 -0.30 0.16 0.37 0.82 1.28 -54.53%
DPS 0.00 0.00 0.00 0.15 0.15 0.00 0.45 -
NAPS 0.1346 0.1363 0.1327 0.1349 0.1381 0.1406 0.141 -1.53%
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 0.19 0.19 0.20 0.255 0.22 0.07 0.085 -
P/RPS 0.73 1.49 1.62 2.07 2.07 2.66 2.94 -37.12%
P/EPS 162.39 59.92 -65.90 162.89 59.49 34.04 26.39 83.14%
EY 0.62 1.67 -1.52 0.61 1.68 2.94 3.79 -45.27%
DY 0.00 0.00 0.00 0.59 0.68 0.00 1.34 -
P/NAPS 1.40 1.38 1.50 1.88 1.58 1.98 2.39 -16.31%
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 29/08/22 28/02/22 23/09/21 29/03/21 25/08/20 24/02/20 -
Price 0.19 0.20 0.215 0.21 0.00 0.05 0.075 -
P/RPS 0.73 1.57 1.74 1.70 0.00 1.90 2.59 -34.40%
P/EPS 162.39 63.07 -70.84 134.15 0.00 24.31 23.29 90.92%
EY 0.62 1.59 -1.41 0.75 0.00 4.11 4.29 -47.49%
DY 0.00 0.00 0.00 0.71 0.00 0.00 1.52 -
P/NAPS 1.40 1.46 1.61 1.55 0.00 1.41 2.11 -12.76%

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