Skip to main content

Result releasedAnnolyse analysis published

Land sales drove 99% of PBT as hotels lost NZ$3.9m and NPAT fell 39.1%

Revenue fell 14.9% and operating cash halved, with hotel reopening yet to translate into segment profitability.

MCK revenue trajectory

Revenue context before the current result.

Loading chart...
FY21 was $164.8m, versus $172m in FY20.

MCK EBITDA margin

EBITDA margin across covered periods.

Loading chart...
FY21 was 44.2%, versus 35.1% in FY20.

MCK operating cash flow

Operating cash flow across covered periods.

Loading chart...
FY21 was $29m, versus $86.1m in FY20.

MCK working-capital movement

Operating working-capital absorption or release by reporting period.

Loading chart...
FY21 was -$0.1m, versus -$0.1m in HY21.

Market context

Valuation

These ratios pair a market close from around the result date with verified filing data. An unavailable metric means the required inputs were missing or unsuitable for comparison.

Prices as at close, 3 September 2026

Price and market cap

The latest close and share count context for the market price.

Market cap

$321.7m

i

End-of-day close multiplied by current shares on issue.

Profitability multiples

How the market price compares with recent earnings and cash-flow inputs.

P/E

12.82x

i

Recent market cap compared with trailing earnings.

EPS

0.24

i

Recent filing-derived earnings per share.

PEG

0.18x

i

P/E compared with recent earnings growth.

EV/EBITDA

9.05x

i

Enterprise value compared with recent EBITDA.

P/FCF

13.26x

i

Market cap compared with recent free cash flow.

P/B

0.46x

i

Market value compared with latest reported equity.

Income and investment-company measures

Yield and investment-company valuation where supported.

Dividend yield

1.0%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
10 August 2022
Published
22 April 2026

Key metrics

Numbers worth scanning first

HY22 vs HY21

Revenue

$83.7m

Caveat: metric quality flags apply; use this value with basis context.

Net profit after tax

$15.4m

Caveat: metric quality flags apply; use this value with basis context.

Net cash inflow from operating activities

$24.4m

Caveat: metric quality flags apply; use this value with basis context.

Interim dividend per share

300.0c

-25.0% ↓ vs 400.0c

Profit before tax

$32.1m

Caveat: metric quality flags apply; use this value with basis context.

Cash and cash equivalents

$23m

-75.7% ↓ vs $94.4m

Total assets

$700m

Caveat: metric quality flags apply; use this value with basis context.

Analysis ofMCK HY22Result releasedAnnolyse analysis published

What changed

Revenue fell 14.9% to NZ$83.7m and PBT fell 22.5% to NZ$32.1m, while NPAT fell 39.1% to NZ$15.4m

Operating working capital moved by NZ$n/m.8m in the period, which Annolyse's historical baseline classifies as an unprecedented low versus a 4-period mean of NZ$2.9m — a movement that warrants reconciliation given that operating cash flow fell rather than rose. Operating cash inflow dropped 55.7% to NZ$24.4m, and cash on hand fell 75.7% to NZ$23.0m from NZ$94.4m. The interim dividend was cut 25% to 3.0 cents per share.

Inside the result, mix is the story. Residential Land Development contributed NZ$47.7m of revenue (57.1% share) and a segment result of NZ$31.9m — effectively the entire NZ$32.1m group PBT. Hotel Operations posted NZ$27.3m of revenue but lost NZ$3.9m, with both reopened hotels carrying refurbishment-related disruption.

What matters

Hotels are still loss-making and the group depends on property development

The Residential Land Development segment delivered essentially all of group PBT (NZ$31.9m of NZ$32.1m), while Hotel Operations lost NZ$3.9m despite both properties reopening. The reported PBT margin of 38.4% — at the upper edge of the historical range against a 4-period mean of 25.2% — therefore reflects segment mix, not core hospitality recovery. This matters because the durable read on MCK's hotel business is still negative.

Cash generation deteriorated by more than earnings. Operating cash fell 55.7% against revenue down 14.9% and PBT down 22.5%, so cash conversion weakened materially. Pre-lease FCF of NZ$20.8m remains at the upper edge of the historical range (4-period mean NZ$5.2m) but is less than half the prior-period NZ$51.1m. The 25% interim dividend cut to 3.0 cps is consistent with management protecting cash given that prior comparable strength is not repeating.

The NPAT-versus-PBT gap is wider than the tax line explains. PBT fell 22.5% while NPAT fell 39.1%, a 16.6 percentage-point gap, even though the effective tax rate moved favourably from 38.7% to 28.4%. This means there is additional below-PBT drag that the supplied data does not fully resolve; the cleaner operating read is PBT.

Expectations

No quantitative target is supplied

Management's qualitative outlook is that MCK will be profitable in 2022 and that the hotel division will benefit as flight capacity and demand recover.

The supplied shape context is FY21-based: HY21 represented 59.7% of FY21 revenue and 63.3% of FY21 NPAT, implying an H1-weighted profile. Annualising HY22 revenue gives NZ$167.3m, broadly in line with FY21's NZ$164.8m, but that arithmetic conceals the dependence on lumpy land and apartment-sale settlements, which are not evenly phased. The release does not quantify forward land sales, the Zenith pipeline, or hotel occupancy expectations, so the durability of H1's property-driven result into H2 cannot be confirmed from this disclosure.

Quality of result

The result is low quality on the operating measure that matters most for a hotel group: hotels lost money

Roughly 99% of PBT came from Residential Land Development, with a further NZ$4.2m from Residential Property Development (Zenith) and offsetting losses in Investment Property. The headline PBT margin of 38.4% and ROE of 2.4% — both at the upper edge of Annolyse's historical range — are property-cycle outputs rather than evidence of an improving operating asset base.

Cash quality is mixed. Pre-lease FCF of NZ$20.8m sits above the historical mean, but the 55.7% fall in operating cash and the 75.7% fall in the cash balance both point to a less cash-generative half than the comparable. The supplied working capital movement of NZ$n/m.8m looks numerically inconsistent with an OCF decline of that magnitude, which suggests a balance-sheet reclassification rather than a genuine release; in either case, it should not be read as a cash-quality positive. Total assets and equity fell NZ$284.3m and NZ$238.2m respectively versus prior comparable, a movement far larger than period earnings, indicating a capital event that the release does not explain.

Unresolved

Open questions

What drove the NZ$284.3m fall in total assets and NZ$238.2m fall in equity, and was this a distribution, demerger, or restatement?
How does the reported NZ$n/m.8m working-capital movement reconcile with operating cash flow falling 55.7%?
Why did NPAT fall 39.1% when PBT fell only 22.5% and the effective tax rate improved from 38.7% to 28.4%?
Can Hotel Operations break even in H2 now that both refurbished hotels have reopened and border restrictions are easing?
What is the visible CDLI land-sale and Zenith Residences pipeline for H2, given that property development supplied essentially all of group PBT?

This briefing cannot assess the cause or accounting treatment of the balance-sheet contraction, nor the sustainability of property-development earnings into the second half.

Ask about MCK HY22

Informational only. No buy, sell, hold, price-target, or personal financial advice.

Sign in to chat

Sign in to ask questions about Millennium & Copthorne Hotels New Zealand's HY22 result.

What drove the NZ$284.3m fall in total assets and NZ$238.2m fall in equity, and was this a distribution, demerger, or restatement?Why does "Hotels are still loss-making and the group depends on property development" matter?How strong was the cash and earnings quality in HY22?What should I watch next for MCK after HY22?

Checking account...

Data appendix

Show segment detail

Open to load segment breakdown.

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

MCK HY2022 Media Release

HY22 / media release

MCK HY2022 Results Announcement

HY22 / results announcement

MCK HY2022 Shareholder Update

HY22 / results presentation

MCK Unaudited Financial Statements for the period ended 30 June 2022

HY22 / financial report

Prior comparable period

MCK 2021 H1 Media Release

HY21 / media release

MCK 2021 H1 Unaudited Financial Statements

HY21 / financial report

MCK NZX Results Announcement H1 2021

HY21 / results announcement

Full-year context

MCK FY 2021 Media Release

FY21 / media release

MCK FY2021 Audited Financial Statements

FY21 / financial report

MCK FY2021 Results Announcement

FY21 / results announcement

Release context

MCK 2022 ASM Presentation Slides

HY22 / commentary

Get notified when MCK publishes next

Get the next Millennium & Copthorne Hotels New Zealand briefing and related NZX reporting-season updates by email.