[SMILE] YoY Annual (Unaudited) 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
YoY- -68.78%
Quarter Report
Latest QR
Upcoming QR
SMILE's Result
SMILE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 34,510 30,941 26,657 28,965 0 -
PBT 1,615 -599 1,844 4,136 0 -
Tax -526 -159 -938 -960 0 -
NP 1,089 -758 906 3,176 0 -
-
NP to SH 1,052 -760 1,007 3,226 0 -
-
Tax Rate 32.57% - 50.87% 23.21% - -
Total Cost 33,421 31,699 25,751 25,789 0 -
-
Net Worth 33,957 33,479 34,831 35,557 0 -
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div - 500 375 - - -
Div Payout % - 0.00% 37.30% - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 33,957 33,479 34,831 35,557 0 -
NOSH 250,424 250,405 250,405 1,001,620 0 -
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 3.16% -2.45% 3.40% 10.96% 0.00% -
ROE 3.10% -2.27% 2.89% 9.07% 0.00% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 13.78 12.36 10.65 2.89 0.00 -
EPS 0.42 -0.30 0.36 0.32 0.00 -
DPS 0.00 0.20 0.15 0.00 0.00 -
NAPS 0.1356 0.1337 0.1391 0.0355 0.0225 56.63%
Adjusted Per Share Value based on latest NOSH - 250,405
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 13.68 12.27 10.57 11.48 0.00 -
EPS 0.42 -0.30 0.40 1.28 0.00 -
DPS 0.00 0.20 0.15 0.00 0.00 -
NAPS 0.1346 0.1327 0.1381 0.141 0.0225 56.34%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 - -
Price 0.19 0.20 0.22 0.085 0.00 -
P/RPS 1.38 1.62 2.07 2.94 0.00 -
P/EPS 45.23 -65.90 54.71 26.39 0.00 -
EY 2.21 -1.52 1.83 3.79 0.00 -
DY 0.00 1.00 0.68 0.00 0.00 -
P/NAPS 1.40 1.50 1.58 2.39 0.00 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 27/02/23 28/02/22 29/03/21 24/02/20 - -
Price 0.19 0.215 0.00 0.075 0.00 -
P/RPS 1.38 1.74 0.00 2.59 0.00 -
P/EPS 45.23 -70.84 0.00 23.29 0.00 -
EY 2.21 -1.41 0.00 4.29 0.00 -
DY 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 1.40 1.61 0.00 2.11 0.00 -

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