[SMILE] YoY TTM Result on 31-Dec-2022

Stock
[SMILE] SMILE-LINK HEALTHCARE GLOBAL BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022
Profit Trend
QoQ- -63.1%
YoY- 138.55%
Quarter Report
Latest QR
Upcoming QR
SMILE's Result
SMILE's Financial Summary
View:
Show?
TTM Result
31/12/23 30/06/23 31/12/22 30/06/21 31/12/21 30/06/20 31/12/20 CAGR
Revenue 69,857 35,583 65,451 30,843 30,941 26,313 26,657 37.86%
PBT 1,816 935 1,016 1,326 -599 2,478 1,843 -0.49%
Tax -589 -112 -685 -949 -159 -490 -939 -14.39%
NP 1,227 823 331 377 -758 1,988 904 10.71%
-
NP to SH 1,144 766 293 392 -760 2,060 926 7.30%
-
Tax Rate 32.43% 11.98% 67.42% 71.57% - 19.77% 50.95% -
Total Cost 68,630 34,760 65,120 30,466 31,699 24,325 25,753 38.64%
-
Net Worth 33,334 34,336 33,957 34,030 33,479 35,457 34,831 -1.45%
Dividend
31/12/23 30/06/23 31/12/22 30/06/21 31/12/21 30/06/20 31/12/20 CAGR
Div - - - 375 - - 375 -
Div Payout % - - - 95.82% - - 40.56% -
Equity
31/12/23 30/06/23 31/12/22 30/06/21 31/12/21 30/06/20 31/12/20 CAGR
Net Worth 33,334 34,336 33,957 34,030 33,479 35,457 34,831 -1.45%
NOSH 250,444 250,444 250,424 250,405 250,405 1,001,620 250,405 0.00%
Ratio Analysis
31/12/23 30/06/23 31/12/22 30/06/21 31/12/21 30/06/20 31/12/20 CAGR
NP Margin 1.76% 2.31% 0.51% 1.22% -2.45% 7.56% 3.39% -
ROE 3.43% 2.23% 0.86% 1.15% -2.27% 5.81% 2.66% -
Per Share
31/12/23 30/06/23 31/12/22 30/06/21 31/12/21 30/06/20 31/12/20 CAGR
RPS 27.89 14.21 26.14 12.32 12.36 2.63 10.65 37.83%
EPS 0.46 0.31 0.12 0.16 -0.30 0.21 0.37 7.52%
DPS 0.00 0.00 0.00 0.15 0.00 0.00 0.15 -
NAPS 0.1331 0.1371 0.1356 0.1359 0.1337 0.0354 0.1391 -1.45%
Adjusted Per Share Value based on latest NOSH - 250,424
31/12/23 30/06/23 31/12/22 30/06/21 31/12/21 30/06/20 31/12/20 CAGR
RPS 27.69 14.11 25.95 12.23 12.27 10.43 10.57 37.85%
EPS 0.45 0.30 0.12 0.16 -0.30 0.82 0.37 6.74%
DPS 0.00 0.00 0.00 0.15 0.00 0.00 0.15 -
NAPS 0.1322 0.1361 0.1346 0.1349 0.1327 0.1406 0.1381 -1.44%
Price Multiplier on Financial Quarter End Date
31/12/23 30/06/23 31/12/22 30/06/21 31/12/21 30/06/20 31/12/20 CAGR
Date 29/12/23 30/06/23 30/12/22 30/06/21 31/12/21 30/06/20 31/12/20 -
Price 0.17 0.19 0.19 0.255 0.20 0.07 0.22 -
P/RPS 0.61 1.34 0.73 2.07 1.62 2.66 2.07 -33.45%
P/EPS 37.22 62.12 162.39 162.89 -65.90 34.04 59.49 -14.47%
EY 2.69 1.61 0.62 0.61 -1.52 2.94 1.68 16.98%
DY 0.00 0.00 0.00 0.59 0.00 0.00 0.68 -
P/NAPS 1.28 1.39 1.40 1.88 1.50 1.98 1.58 -6.77%
Price Multiplier on Announcement Date
31/12/23 30/06/23 31/12/22 30/06/21 31/12/21 30/06/20 31/12/20 CAGR
Date 27/02/24 25/08/23 27/02/23 23/09/21 28/02/22 25/08/20 29/03/21 -
Price 0.165 0.19 0.19 0.21 0.215 0.05 0.00 -
P/RPS 0.59 1.34 0.73 1.70 1.74 1.90 0.00 -
P/EPS 36.12 62.12 162.39 134.15 -70.84 24.31 0.00 -
EY 2.77 1.61 0.62 0.75 -1.41 4.11 0.00 -
DY 0.00 0.00 0.00 0.71 0.00 0.00 0.00 -
P/NAPS 1.24 1.39 1.40 1.55 1.61 1.41 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