[MHCARE] YoY Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[MHCARE] METRO HEALTHCARE BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 184.99%
YoY- 136.04%
Quarter Report
Latest QR
Upcoming QR
MHCARE's Result
MHCARE's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 44,686 40,273 42,257 28,334 22,709 20,276 246 137.88%
PBT 8,542 7,561 12,876 7,238 3,435 2,489 1,511 33.45%
Tax -2,294 -2,472 -3,483 -1,809 -1,135 -668 0 -
NP 6,248 5,089 9,393 5,429 2,300 1,821 1,511 26.67%
-
NP to SH 6,248 5,089 9,393 5,429 2,300 1,821 1,511 26.67%
-
Tax Rate 26.86% 32.69% 27.05% 24.99% 33.04% 26.84% 0.00% -
Total Cost 38,438 35,184 32,864 22,905 20,409 18,455 -1,265 -
-
Net Worth 37,372 35,337 16,257 22,634 17,055 15,651 10,834 22.90%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 4,316 4,070 1,910 1,213 1,103 - - -
Div Payout % 69.09% 79.98% 20.34% 22.35% 47.98% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 37,372 35,337 16,257 22,634 17,055 15,651 10,834 22.90%
NOSH 616,710 616,710 616,710 202,270 200,650 200,650 180,570 22.70%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 13.98% 12.64% 22.23% 19.16% 10.13% 8.98% 614.23% -
ROE 16.72% 14.40% 57.78% 23.99% 13.49% 11.63% 13.95% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.25 6.53 14.37 14.01 11.32 10.25 0.14 93.00%
EPS 1.01 0.83 3.19 2.69 1.15 0.92 0.01 115.72%
DPS 0.70 0.66 0.65 0.60 0.55 0.00 0.00 -
NAPS 0.0606 0.0573 0.0553 0.1119 0.085 0.0791 0.06 0.16%
Adjusted Per Share Value based on latest NOSH - 202,270
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.43 4.90 5.14 3.45 2.76 2.47 0.03 137.74%
EPS 0.76 0.62 1.14 0.66 0.28 0.22 0.18 27.11%
DPS 0.52 0.50 0.23 0.15 0.13 0.00 0.00 -
NAPS 0.0455 0.043 0.0198 0.0275 0.0207 0.019 0.0132 22.89%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 - -
Price 0.63 0.68 0.54 1.08 0.95 0.50 0.00 -
P/RPS 8.69 10.41 3.76 7.71 8.39 4.88 0.00 -
P/EPS 62.18 82.41 16.90 40.24 82.88 54.33 0.00 -
EY 1.61 1.21 5.92 2.49 1.21 1.84 0.00 -
DY 1.11 0.97 1.20 0.56 0.58 0.00 0.00 -
P/NAPS 10.40 11.87 9.76 9.65 11.18 6.32 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 27/02/23 22/02/22 22/02/21 20/02/20 28/02/19 28/02/18 -
Price 0.63 0.65 0.57 0.00 1.01 0.48 0.31 -
P/RPS 8.69 9.95 3.97 0.00 8.92 4.68 227.55 -41.95%
P/EPS 62.18 78.77 17.84 0.00 88.11 52.16 37.05 9.00%
EY 1.61 1.27 5.61 0.00 1.13 1.92 2.70 -8.25%
DY 1.11 1.02 1.14 0.00 0.54 0.00 0.00 -
P/NAPS 10.40 11.34 10.31 0.00 11.88 6.07 5.17 12.34%

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