[SMILE] YoY Annual (Unaudited) 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
YoY- 238.42%
Quarter Report
Latest QR
Upcoming QR
SMILE's Result
SMILE's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 49,657 0 34,510 30,941 26,657 28,965 0 -
PBT -3,790 0 1,615 -599 1,844 4,136 0 -
Tax -245 0 -526 -159 -938 -960 0 -
NP -4,035 0 1,089 -758 906 3,176 0 -
-
NP to SH -4,111 0 1,052 -760 1,007 3,226 0 -
-
Tax Rate - - 32.57% - 50.87% 23.21% - -
Total Cost 53,692 0 33,421 31,699 25,751 25,789 0 -
-
Net Worth 29,483 33,206 33,957 33,479 34,831 35,557 0 -
Dividend
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div - - - 500 375 - - -
Div Payout % - - - 0.00% 37.30% - - -
Equity
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 29,483 33,206 33,957 33,479 34,831 35,557 0 -
NOSH 252,208 250,424 250,424 250,405 250,405 1,001,620 0 -
Ratio Analysis
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin -8.13% 0.00% 3.16% -2.45% 3.40% 10.96% 0.00% -
ROE -13.94% 0.00% 3.10% -2.27% 2.89% 9.07% 0.00% -
Per Share
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 19.69 0.00 13.78 12.36 10.65 2.89 0.00 -
EPS -1.63 0.00 0.42 -0.30 0.36 0.32 0.00 -
DPS 0.00 0.00 0.00 0.20 0.15 0.00 0.00 -
NAPS 0.1169 0.1326 0.1356 0.1337 0.1391 0.0355 0.0225 34.92%
Adjusted Per Share Value based on latest NOSH - 250,424
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 19.69 0.00 13.68 12.27 10.57 11.48 0.00 -
EPS -1.63 0.00 0.42 -0.30 0.40 1.28 0.00 -
DPS 0.00 0.00 0.00 0.20 0.15 0.00 0.00 -
NAPS 0.1169 0.1316 0.1346 0.1327 0.1381 0.141 0.0225 34.92%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 28/06/24 30/06/23 30/12/22 31/12/21 31/12/20 31/12/19 - -
Price 0.16 0.19 0.19 0.20 0.22 0.085 0.00 -
P/RPS 0.81 0.00 1.38 1.62 2.07 2.94 0.00 -
P/EPS -9.82 0.00 45.23 -65.90 54.71 26.39 0.00 -
EY -10.19 0.00 2.21 -1.52 1.83 3.79 0.00 -
DY 0.00 0.00 0.00 1.00 0.68 0.00 0.00 -
P/NAPS 1.37 1.43 1.40 1.50 1.58 2.39 0.00 -
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 02/09/24 - 27/02/23 28/02/22 29/03/21 24/02/20 - -
Price 0.155 0.00 0.19 0.215 0.00 0.075 0.00 -
P/RPS 0.79 0.00 1.38 1.74 0.00 2.59 0.00 -
P/EPS -9.51 0.00 45.23 -70.84 0.00 23.29 0.00 -
EY -10.52 0.00 2.21 -1.41 0.00 4.29 0.00 -
DY 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 1.33 0.00 1.40 1.61 0.00 2.11 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