[SMILE] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[SMILE] SMILE-LINK HEALTHCARE GLOBAL BERHAD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -55.05%
YoY- -71.3%
Quarter Report
Latest QR
Upcoming QR
SMILE's Result
SMILE's Financial Summary
View:
Show?
TTM Result
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Revenue 31,968 30,941 30,843 26,657 26,313 28,965 4.02%
PBT 1,421 -599 1,326 1,843 2,478 4,136 -34.79%
Tax -582 -159 -949 -939 -490 -960 -18.15%
NP 839 -758 377 904 1,988 3,176 -41.30%
-
NP to SH 794 -760 392 926 2,060 3,226 -42.94%
-
Tax Rate 40.96% - 71.57% 50.95% 19.77% 23.21% -
Total Cost 31,129 31,699 30,466 25,753 24,325 25,789 7.82%
-
Net Worth 34,380 33,479 34,030 34,831 35,457 35,557 -1.33%
Dividend
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Div - - 375 375 - 1,139 -
Div Payout % - - 95.82% 40.56% - 35.32% -
Equity
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Net Worth 34,380 33,479 34,030 34,831 35,457 35,557 -1.33%
NOSH 250,405 250,405 250,405 250,405 1,001,620 1,001,620 -42.58%
Ratio Analysis
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
NP Margin 2.62% -2.45% 1.22% 3.39% 7.56% 10.96% -
ROE 2.31% -2.27% 1.15% 2.66% 5.81% 9.07% -
Per Share
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 12.77 12.36 12.32 10.65 2.63 2.89 81.24%
EPS 0.32 -0.30 0.16 0.37 0.21 0.32 0.00%
DPS 0.00 0.00 0.15 0.15 0.00 0.11 -
NAPS 0.1373 0.1337 0.1359 0.1391 0.0354 0.0355 71.83%
Adjusted Per Share Value based on latest NOSH - 250,405
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 12.67 12.27 12.23 10.57 10.43 11.48 4.02%
EPS 0.31 -0.30 0.16 0.37 0.82 1.28 -43.30%
DPS 0.00 0.00 0.15 0.15 0.00 0.45 -
NAPS 0.1363 0.1327 0.1349 0.1381 0.1406 0.141 -1.34%
Price Multiplier on Financial Quarter End Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 -
Price 0.19 0.20 0.255 0.22 0.07 0.085 -
P/RPS 1.49 1.62 2.07 2.07 2.66 2.94 -23.81%
P/EPS 59.92 -65.90 162.89 59.49 34.04 26.39 38.84%
EY 1.67 -1.52 0.61 1.68 2.94 3.79 -27.96%
DY 0.00 0.00 0.59 0.68 0.00 1.34 -
P/NAPS 1.38 1.50 1.88 1.58 1.98 2.39 -19.73%
Price Multiplier on Announcement Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 29/08/22 28/02/22 23/09/21 29/03/21 25/08/20 24/02/20 -
Price 0.20 0.215 0.21 0.00 0.05 0.075 -
P/RPS 1.57 1.74 1.70 0.00 1.90 2.59 -18.15%
P/EPS 63.07 -70.84 134.15 0.00 24.31 23.29 48.98%
EY 1.59 -1.41 0.75 0.00 4.11 4.29 -32.78%
DY 0.00 0.00 0.71 0.00 0.00 1.52 -
P/NAPS 1.46 1.61 1.55 0.00 1.41 2.11 -13.70%

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