[MHCARE] QoQ Annualized Quarter Result on 31-Dec-2023 [#2]

Stock
[MHCARE] METRO HEALTHCARE BERHAD
Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -4.02%
YoY- 22.77%
Quarter Report
Latest QR
Upcoming QR
MHCARE's Result
MHCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Revenue 48,968 44,686 43,404 40,273 39,012 42,257 41,648 5.54%
PBT 10,298 8,542 8,928 7,561 6,924 12,876 12,442 -6.10%
Tax -3,228 -2,294 -2,418 -2,472 -1,678 -3,483 -3,722 -4.63%
NP 7,070 6,248 6,510 5,089 5,246 9,393 8,720 -6.74%
-
NP to SH 7,070 6,248 6,510 5,089 5,246 9,393 8,720 -6.74%
-
Tax Rate 31.35% 26.86% 27.08% 32.69% 24.23% 27.05% 29.91% -
Total Cost 41,898 38,438 36,894 35,184 33,766 32,864 32,928 8.35%
-
Net Worth 36,447 37,372 33,795 35,337 32,870 16,257 28,672 8.31%
Dividend
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Div 8,880 4,316 8,633 4,070 8,140 1,910 2,656 49.47%
Div Payout % 125.61% 69.09% 132.63% 79.98% 155.18% 20.34% 30.47% -
Equity
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Net Worth 36,447 37,372 33,795 35,337 32,870 16,257 28,672 8.31%
NOSH 616,710 616,710 616,710 616,710 616,710 616,710 205,570 44.17%
Ratio Analysis
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
NP Margin 14.44% 13.98% 15.00% 12.64% 13.45% 22.23% 20.94% -
ROE 19.40% 16.72% 19.26% 14.40% 15.96% 57.78% 30.41% -
Per Share
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 7.94 7.25 7.04 6.53 6.33 14.37 20.38 -26.94%
EPS 1.14 1.01 1.06 0.83 0.86 3.19 4.26 -35.53%
DPS 1.44 0.70 1.40 0.66 1.32 0.65 1.30 3.46%
NAPS 0.0591 0.0606 0.0548 0.0573 0.0533 0.0553 0.1403 -25.01%
Adjusted Per Share Value based on latest NOSH - 616,710
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 5.96 5.43 5.28 4.90 4.74 5.14 5.06 5.60%
EPS 0.86 0.76 0.79 0.62 0.64 1.14 1.06 -6.72%
DPS 1.08 0.52 1.05 0.50 0.99 0.23 0.32 49.94%
NAPS 0.0443 0.0455 0.0411 0.043 0.04 0.0198 0.0349 8.26%
Price Multiplier on Financial Quarter End Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 28/06/24 29/12/23 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 -
Price 0.62 0.63 0.63 0.68 0.68 0.54 1.15 -
P/RPS 7.81 8.69 8.95 10.41 10.75 3.76 5.64 11.45%
P/EPS 54.08 62.18 59.68 82.41 79.94 16.90 26.95 26.10%
EY 1.85 1.61 1.68 1.21 1.25 5.92 3.71 -20.68%
DY 2.32 1.11 2.22 0.97 1.94 1.20 1.13 27.06%
P/NAPS 10.49 10.40 11.50 11.87 12.76 9.76 8.20 8.54%
Price Multiplier on Announcement Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 29/08/24 23/02/24 22/08/23 27/02/23 30/08/22 22/02/22 26/08/21 -
Price 0.62 0.63 0.63 0.65 0.67 0.57 1.00 -
P/RPS 7.81 8.69 8.95 9.95 10.59 3.97 4.91 16.71%
P/EPS 54.08 62.18 59.68 78.77 78.76 17.84 23.44 32.10%
EY 1.85 1.61 1.68 1.27 1.27 5.61 4.27 -24.31%
DY 2.32 1.11 2.22 1.02 1.97 1.14 1.30 21.27%
P/NAPS 10.49 10.40 11.50 11.34 12.57 10.31 7.13 13.72%

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