[MHCARE] QoQ TTM 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- 19.14%
YoY- 21.53%
Quarter Report
Latest QR
Upcoming QR
MHCARE's Result
MHCARE's Financial Summary
View:
Show?
TTM Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 42,469 40,273 40,939 42,257 38,018 51,043 44,303 -1.39%
PBT 8,563 7,561 10,117 12,876 10,971 10,673 7,088 6.50%
Tax -2,842 -2,472 -2,461 -3,483 -3,087 -2,944 -1,713 18.38%
NP 5,721 5,089 7,656 9,393 7,884 7,729 5,375 2.10%
-
NP to SH 5,721 5,089 7,656 9,393 7,884 7,729 5,375 2.10%
-
Tax Rate 33.19% 32.69% 24.33% 27.05% 28.14% 27.58% 24.17% -
Total Cost 36,748 35,184 33,283 32,864 30,134 43,314 38,928 -1.90%
-
Net Worth 33,795 35,337 32,870 16,257 28,672 22,662 19,009 21.14%
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div 4,316 4,070 5,981 3,239 2,542 3,532 2,306 23.23%
Div Payout % 75.46% 79.98% 78.12% 34.49% 32.24% 45.70% 42.92% -
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 22,662 19,009 21.14%
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 13.47% 12.64% 18.70% 22.23% 20.74% 15.14% 12.13% -
ROE 16.93% 14.40% 23.29% 57.78% 27.50% 34.10% 28.27% -
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 6.89 6.53 6.64 14.37 18.60 25.20 22.09 -32.18%
EPS 0.93 0.83 1.24 3.20 3.86 3.82 2.68 -29.72%
DPS 0.70 0.66 0.97 1.10 1.24 1.75 1.15 -15.25%
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 5.16 4.90 4.98 5.14 4.62 6.21 5.39 -1.44%
EPS 0.70 0.62 0.93 1.14 0.96 0.94 0.65 2.50%
DPS 0.52 0.50 0.73 0.39 0.31 0.43 0.28 22.91%
NAPS 0.0411 0.043 0.04 0.0198 0.0349 0.0276 0.0231 21.17%
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 9.15 10.41 10.24 3.76 6.18 4.29 4.39 27.73%
P/EPS 67.91 82.41 54.78 16.90 29.81 28.30 36.19 23.34%
EY 1.47 1.21 1.83 5.92 3.35 3.53 2.76 -18.94%
DY 1.11 0.97 1.43 2.04 1.08 1.62 1.19 -2.29%
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 9.15 9.95 10.09 3.97 5.38 0.00 4.44 27.25%
P/EPS 67.91 78.77 53.97 17.84 25.92 0.00 36.56 22.92%
EY 1.47 1.27 1.85 5.61 3.86 0.00 2.74 -18.74%
DY 1.11 1.02 1.45 1.93 1.24 0.00 1.17 -1.73%
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