[MHCARE] YoY 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- 84.99%
YoY- 184.42%
Quarter Report
Latest QR
Upcoming QR
MHCARE's Result
MHCARE's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 22,984 20,767 21,433 17,194 11,708 10,454 246 112.94%
PBT 4,078 4,099 6,655 4,750 1,588 1,165 1,511 17.98%
Tax -1,085 -1,633 -1,622 -1,226 -349 5 0 -
NP 2,993 2,466 5,033 3,524 1,239 1,170 1,511 12.06%
-
NP to SH 2,993 2,466 5,033 3,524 1,239 1,170 1,511 12.06%
-
Tax Rate 26.61% 39.84% 24.37% 25.81% 21.98% -0.43% 0.00% -
Total Cost 19,991 18,301 16,400 13,670 10,469 9,284 -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 - - 1,910 1,213 1,103 - - -
Div Payout % - - 37.97% 34.44% 89.07% - - -
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 13.02% 11.87% 23.48% 20.50% 10.58% 11.19% 614.23% -
ROE 8.01% 6.98% 30.96% 15.57% 7.26% 7.48% 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 3.73 3.37 7.29 8.50 5.84 5.28 0.14 72.77%
EPS 0.49 0.40 1.71 1.74 0.62 0.58 0.01 91.23%
DPS 0.00 0.00 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 3.73 3.37 3.48 2.79 1.90 1.70 0.04 112.87%
EPS 0.49 0.40 0.82 0.57 0.20 0.19 0.25 11.86%
DPS 0.00 0.00 0.31 0.20 0.18 0.00 0.00 -
NAPS 0.0606 0.0573 0.0264 0.0367 0.0277 0.0254 0.0176 22.87%
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 16.90 20.19 7.41 12.71 16.28 9.46 0.00 -
P/EPS 129.81 170.06 31.54 61.99 153.85 84.56 0.00 -
EY 0.77 0.59 3.17 1.61 0.65 1.18 0.00 -
DY 0.00 0.00 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 16.90 19.30 7.82 0.00 17.31 9.09 227.55 -35.15%
P/EPS 129.81 162.56 33.29 0.00 163.56 81.18 37.05 23.22%
EY 0.77 0.62 3.00 0.00 0.61 1.23 2.70 -18.86%
DY 0.00 0.00 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