[SMILE] YoY TTM Result on 30-Jun-2023

Stock
[SMILE] SMILE-LINK HEALTHCARE GLOBAL BERHAD
Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023
Profit Trend
QoQ- 432.42%
YoY- 96.47%
Quarter Report
Latest QR
Upcoming QR
SMILE's Result
SMILE's Financial Summary
View:
Show?
TTM Result
30/06/24 31/12/23 30/06/23 30/06/22 31/12/22 30/06/21 31/12/21 CAGR
Revenue 68,117 69,857 67,551 31,968 65,451 30,843 30,941 37.13%
PBT -4,069 1,816 2,356 1,421 1,016 1,326 -599 115.28%
Tax -279 -589 -694 -582 -685 -949 -159 25.23%
NP -4,348 1,227 1,662 839 331 377 -758 101.19%
-
NP to SH -4,432 1,144 1,560 794 293 392 -760 102.52%
-
Tax Rate - 32.43% 29.46% 40.96% 67.42% 71.57% - -
Total Cost 72,465 68,630 65,889 31,129 65,120 30,466 31,699 39.22%
-
Net Worth 29,487 33,334 34,336 34,380 33,957 34,030 33,479 -4.95%
Dividend
30/06/24 31/12/23 30/06/23 30/06/22 31/12/22 30/06/21 31/12/21 CAGR
Div - - - - - 375 - -
Div Payout % - - - - - 95.82% - -
Equity
30/06/24 31/12/23 30/06/23 30/06/22 31/12/22 30/06/21 31/12/21 CAGR
Net Worth 29,487 33,334 34,336 34,380 33,957 34,030 33,479 -4.95%
NOSH 252,244 250,444 250,444 250,405 250,424 250,405 250,405 0.29%
Ratio Analysis
30/06/24 31/12/23 30/06/23 30/06/22 31/12/22 30/06/21 31/12/21 CAGR
NP Margin -6.38% 1.76% 2.46% 2.62% 0.51% 1.22% -2.45% -
ROE -15.03% 3.43% 4.54% 2.31% 0.86% 1.15% -2.27% -
Per Share
30/06/24 31/12/23 30/06/23 30/06/22 31/12/22 30/06/21 31/12/21 CAGR
RPS 27.00 27.89 26.97 12.77 26.14 12.32 12.36 36.71%
EPS -1.76 0.46 0.62 0.32 0.12 0.16 -0.30 103.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.1169 0.1331 0.1371 0.1373 0.1356 0.1359 0.1337 -5.23%
Adjusted Per Share Value based on latest NOSH - 250,444
30/06/24 31/12/23 30/06/23 30/06/22 31/12/22 30/06/21 31/12/21 CAGR
RPS 27.00 27.69 26.78 12.67 25.95 12.23 12.27 37.11%
EPS -1.76 0.45 0.62 0.31 0.12 0.16 -0.30 103.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.1169 0.1322 0.1361 0.1363 0.1346 0.1349 0.1327 -4.94%
Price Multiplier on Financial Quarter End Date
30/06/24 31/12/23 30/06/23 30/06/22 31/12/22 30/06/21 31/12/21 CAGR
Date 28/06/24 29/12/23 30/06/23 30/06/22 30/12/22 30/06/21 31/12/21 -
Price 0.16 0.17 0.19 0.19 0.19 0.255 0.20 -
P/RPS 0.59 0.61 0.70 1.49 0.73 2.07 1.62 -33.25%
P/EPS -9.11 37.22 30.50 59.92 162.39 162.89 -65.90 -54.70%
EY -10.98 2.69 3.28 1.67 0.62 0.61 -1.52 120.64%
DY 0.00 0.00 0.00 0.00 0.00 0.59 0.00 -
P/NAPS 1.37 1.28 1.39 1.38 1.40 1.88 1.50 -3.56%
Price Multiplier on Announcement Date
30/06/24 31/12/23 30/06/23 30/06/22 31/12/22 30/06/21 31/12/21 CAGR
Date 02/09/24 27/02/24 25/08/23 29/08/22 27/02/23 23/09/21 28/02/22 -
Price 0.155 0.165 0.19 0.20 0.19 0.21 0.215 -
P/RPS 0.57 0.59 0.70 1.57 0.73 1.70 1.74 -36.02%
P/EPS -8.82 36.12 30.50 63.07 162.39 134.15 -70.84 -56.56%
EY -11.34 2.77 3.28 1.59 0.62 0.75 -1.41 130.33%
DY 0.00 0.00 0.00 0.00 0.00 0.71 0.00 -
P/NAPS 1.33 1.24 1.39 1.46 1.40 1.55 1.61 -7.36%

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