[MHCARE] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[MHCARE] METRO HEALTHCARE BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 7.72%
YoY- 73.02%
Quarter Report
Latest QR
Upcoming QR
MHCARE's Result
MHCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 43,404 40,273 39,012 42,257 41,648 28,334 22,280 24.89%
PBT 8,928 7,561 6,924 12,876 12,442 7,238 4,976 21.51%
Tax -2,418 -2,472 -1,678 -3,483 -3,722 -1,809 -1,166 27.52%
NP 6,510 5,089 5,246 9,393 8,720 5,429 3,810 19.55%
-
NP to SH 6,510 5,089 5,246 9,393 8,720 5,429 3,810 19.55%
-
Tax Rate 27.08% 32.69% 24.23% 27.05% 29.91% 24.99% 23.43% -
Total Cost 36,894 35,184 33,766 32,864 32,928 22,905 18,470 25.93%
-
Net Worth 33,795 35,337 32,870 16,257 28,672 22,634 19,175 20.79%
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div 8,633 4,070 8,140 1,910 2,656 1,213 2,427 52.65%
Div Payout % 132.63% 79.98% 155.18% 20.34% 30.47% 22.35% 63.71% -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 33,795 35,337 32,870 16,257 28,672 22,634 19,175 20.79%
NOSH 616,710 616,710 616,710 616,710 205,570 202,270 202,270 45.00%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin 15.00% 12.64% 13.45% 22.23% 20.94% 19.16% 17.10% -
ROE 19.26% 14.40% 15.96% 57.78% 30.41% 23.99% 19.87% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 7.04 6.53 6.33 14.37 20.38 14.01 11.01 -13.84%
EPS 1.06 0.83 0.86 3.19 4.26 2.69 1.90 -17.67%
DPS 1.40 0.66 1.32 0.65 1.30 0.60 1.20 5.27%
NAPS 0.0548 0.0573 0.0533 0.0553 0.1403 0.1119 0.0948 -16.69%
Adjusted Per Share Value based on latest NOSH - 616,710
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 5.28 4.90 4.74 5.14 5.06 3.45 2.71 24.89%
EPS 0.79 0.62 0.64 1.14 1.06 0.66 0.46 19.75%
DPS 1.05 0.50 0.99 0.23 0.32 0.15 0.30 51.82%
NAPS 0.0411 0.043 0.04 0.0198 0.0349 0.0275 0.0233 20.82%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 -
Price 0.63 0.68 0.68 0.54 1.15 1.08 0.97 -
P/RPS 8.95 10.41 10.75 3.76 5.64 7.71 8.81 0.52%
P/EPS 59.68 82.41 79.94 16.90 26.95 40.24 51.50 5.03%
EY 1.68 1.21 1.25 5.92 3.71 2.49 1.94 -4.68%
DY 2.22 0.97 1.94 1.20 1.13 0.56 1.24 21.42%
P/NAPS 11.50 11.87 12.76 9.76 8.20 9.65 10.23 3.97%
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 22/08/23 27/02/23 30/08/22 22/02/22 26/08/21 22/02/21 18/08/20 -
Price 0.63 0.65 0.67 0.57 1.00 0.00 0.98 -
P/RPS 8.95 9.95 10.59 3.97 4.91 0.00 8.90 0.18%
P/EPS 59.68 78.77 78.76 17.84 23.44 0.00 52.03 4.67%
EY 1.68 1.27 1.27 5.61 4.27 0.00 1.92 -4.35%
DY 2.22 1.02 1.97 1.14 1.30 0.00 1.22 22.08%
P/NAPS 11.50 11.34 12.57 10.31 7.13 0.00 10.34 3.60%

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