[MHCARE] YoY TTM Result on 30-Jun-2021 [#1]

Stock
[MHCARE] METRO HEALTHCARE BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 2.01%
YoY- 46.68%
Quarter Report
Latest QR
Upcoming QR
MHCARE's Result
MHCARE's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 47,468 42,469 40,939 38,018 44,303 21,455 10,068 29.46%
PBT 9,227 8,563 10,117 10,971 7,088 3,012 2,835 21.71%
Tax -2,699 -2,842 -2,461 -3,087 -1,713 -781 -673 26.02%
NP 6,528 5,721 7,656 7,884 5,375 2,231 2,162 20.20%
-
NP to SH 6,528 5,721 7,656 7,884 5,375 2,231 2,162 20.20%
-
Tax Rate 29.25% 33.19% 24.33% 28.14% 24.17% 25.93% 23.74% -
Total Cost 40,940 36,748 33,283 30,134 38,928 19,224 7,906 31.49%
-
Net Worth 36,447 33,795 32,870 28,672 19,009 16,934 156,908 -21.57%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 4,440 4,316 5,981 2,542 2,306 - - -
Div Payout % 68.02% 75.46% 78.12% 32.24% 42.92% - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 36,447 33,795 32,870 28,672 19,009 16,934 156,908 -21.57%
NOSH 616,710 616,710 616,710 205,570 202,270 200,650 200,650 20.55%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 13.75% 13.47% 18.70% 20.74% 12.13% 10.40% 21.47% -
ROE 17.91% 16.93% 23.29% 27.50% 28.27% 13.17% 1.38% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 7.70 6.89 6.64 18.60 22.09 10.69 5.02 7.38%
EPS 1.06 0.93 1.24 3.86 2.68 1.11 1.08 -0.31%
DPS 0.72 0.70 0.97 1.24 1.15 0.00 0.00 -
NAPS 0.0591 0.0548 0.0533 0.1403 0.0948 0.0844 0.782 -34.95%
Adjusted Per Share Value based on latest NOSH - 205,570
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 5.77 5.16 4.98 4.62 5.39 2.61 1.22 29.52%
EPS 0.79 0.70 0.93 0.96 0.65 0.27 0.26 20.32%
DPS 0.54 0.52 0.73 0.31 0.28 0.00 0.00 -
NAPS 0.0443 0.0411 0.04 0.0349 0.0231 0.0206 0.1908 -21.58%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.62 0.63 0.68 1.15 0.97 0.71 0.38 -
P/RPS 8.06 9.15 10.24 6.18 4.39 6.64 7.57 1.04%
P/EPS 58.57 67.91 54.78 29.81 36.19 63.86 35.27 8.81%
EY 1.71 1.47 1.83 3.35 2.76 1.57 2.84 -8.10%
DY 1.16 1.11 1.43 1.08 1.19 0.00 0.00 -
P/NAPS 10.49 11.50 12.76 8.20 10.23 8.41 0.49 66.55%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 22/08/23 30/08/22 26/08/21 18/08/20 23/08/19 09/08/18 -
Price 0.62 0.63 0.67 1.00 0.98 0.74 0.36 -
P/RPS 8.06 9.15 10.09 5.38 4.44 6.92 7.17 1.96%
P/EPS 58.57 67.91 53.97 25.92 36.56 66.55 33.41 9.79%
EY 1.71 1.47 1.85 3.86 2.74 1.50 2.99 -8.88%
DY 1.16 1.11 1.45 1.24 1.17 0.00 0.00 -
P/NAPS 10.49 11.50 12.57 7.13 10.34 8.77 0.46 68.31%

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