Market cap
$347m
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
A 147.2% effective tax rate from a non-cash adjustment masked an underlying hotels turnaround and 42% revenue rebound.
Revenue context before the current result.
Operating profit margin across covered periods.
Operating cash flow across covered periods.
Operating working-capital absorption or release by reporting period.
Market context
A close-dated read on what the market price implies next to the latest verified filing inputs. Unavailable metrics stay visible when the absence is useful context.
The latest close and share count context for the market price.
Market cap
$347m
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
17.18x
Recent market cap compared with trailing earnings.
EPS
0.19
Recent filing-derived earnings per share.
PEG
0.03x
P/E compared with recent earnings growth.
EV/EBITDA
11.32x
Enterprise value compared with recent EBITDA.
P/FCF
Not available
Not meaningful when free cash flow is negative or unavailable.
P/B
0.51x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
0.9%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
HY24 vs HY23
Revenue
$85.3m
Caveat: metric quality flags apply; use this value with basis context.
EBITDA
$24.1m
Caveat: metric quality flags apply; use this value with basis context.
Net profit after tax
−$11.7m
Caveat: metric quality flags apply; use this value with basis context.
Net cash inflow from operating activities
$15.3m
Caveat: metric quality flags apply; use this value with basis context.
Operating profit
$19.8m
Caveat: metric quality flags apply; use this value with basis context.
Profit before tax
$21.5m
Caveat: metric quality flags apply; use this value with basis context.
Cash and cash equivalents
$35.4m
-39.3% ↓ vs $58.3m
Total assets
$738.5m
Caveat: metric quality flags apply; use this value with basis context.
Analysis ofMCK HY24Result releasedAnnolyse analysis published
What changed
Net profit after tax, however, swung to a NZ$11.7m loss from NZ$6.2m profit, a -290.2% movement driven entirely by an effective tax rate of 147.2% versus 26.9% in HY23 — also unprecedented in the supplied historical range of 25.1%-38.7%. Management's release notes the tax adjustment "does not affect MCK's trading position or cash flow."
Operating cash flow tripled to NZ$15.3m (HY23: NZ$4.2m), EBITDA rose 84.2% to NZ$24.1m, and the group remained debt-free with NZ$35.4m cash (down from NZ$58.3m a year earlier). Hotel Operations returned to a NZ$6.6m segment result (HY23: NZ$3.0m) on revenue of NZ$55.9m.
What matters
The 378pp gap between PBT growth (+87.0%) and NPAT growth (-290.2%) is fully explained by the disclosed non-cash tax adjustment, not by trading. PBT margin of 25.2% sits within the historical range of 14.3%-42.0%, reinforcing that underlying earnings power is intact even as the headline NPAT line and ROE (-1.8%, unprecedented low versus a 1.0%-4.9% prior range) are temporarily disfigured.
The hotels recovery is the structural story. The release calls this the first half in five years where hotels returned to profit, with the hotel segment more than doubling its result on a 17.8% revenue lift. Combined with a 32% PBT uplift at CDI Australia and a NZ$12.8m surge in residential property development revenue (HY23: NZ$0.6m), the result confirms the Revive and Thrive strategy is converting to earnings rather than just revenue.
Cash generation strengthened materially but partly through a working-capital release. OCF/EBITDA of 63.3% sits at the upper edge of the historical range (mean 41.8%, max 67.4%), and pre-lease FCF of NZ$7.6m flipped from -NZ$0.8m. Receivable days fell from 68.2 to 32.9 — within historical normal range, but at the favourable end.
Expectations
The historical shape is decisively second-half weighted: HY23 represented only 36.4% of FY23 revenue and 15.4% of FY23 NPAT. Simple annualisation of HY24 revenue gives NZ$170.6m versus FY23's NZ$164.8m, but that materially understates the likely full-year outturn if the second-half pattern persists and residential development settlements continue.
The release flags Australia apartment sales as "progressing" and notes a corporate-travel slowdown affecting hotels. Both are H2 swing factors the briefing cannot quantify from the disclosures provided.
Quality of result
The earnings uplift is broad-based across hotels, residential land, residential property and Australian operations rather than concentrated in a single non-recurring sale, and PBT margin remains within historical norms. The tax-line distortion is a presentation issue, not an economic one — cash flow corroborates this.
Cash quality is more nuanced. The NZ$6.8m operating working-capital release sits at the lower edge of the historical range (1 of 4 prior periods showed builds averaging NZ$22.6m; 3 showed releases averaging NZ$3.8m), so the release is unusually favourable rather than typical. Receivables dropped NZ$7.1m year-on-year, contributing meaningfully to the OCF tripling. Capex rose 52% to NZ$7.7m (9.0% of revenue), and FCF/NPAT of -64.6% is not meaningful given the loss-making NPAT denominator. The durable read: pre-lease FCF of NZ$7.6m is in line with the 4-period mean of NZ$8.6m, which suggests the underlying cash run-rate is normal rather than exceptional once the working-capital tailwind is set aside.
Unresolved
This briefing cannot assess hotel forward bookings, the precise composition of the tax adjustment, or H2 residential settlement timing because none of those disclosures are present in the supplied release materials.
Chat
Ask follow-up questions about Millennium & Copthorne Hotels New Zealand's HY24 result.
Informational only. No buy, sell, hold, price-target, or personal financial advice.
Informational only. No buy, sell, hold, price-target, or personal financial advice.
Open to load segment breakdown.
Open to load analytical metrics.
Open to load key metrics.
MCK H1 2024 Investor Presentation
HY24 / results presentationMCK H1 2024 Media Release
HY24 / media releaseMCK H1 2024 Results Announcement
HY24 / results announcementMCK H1 2024 Unaudited Financial Statements
HY24 / financial reportMCK H1 2023 Media Release
HY23 / media releaseMCK H1 2023 NZX Results Announcement
HY23 / results announcementMCK H1 2023 Unaudited Financial Statements
HY23 / financial reportMCK FY 2021 Media Release
FY23 / media releaseMCK FY2021 Audited Financial Statements
FY23 / financial reportMCK FY2021 Results Announcement
FY23 / results announcementRelated insights
Cross-company views selected from the metrics in this briefing.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 378.0pp, with a distortion flag in the result.
Cash conversion quality
This result converted 63.3% of EBITDA to operating cash flow, +30.8pp versus the prior comparable period.
Revenue growth context
Revenue growth was 42.1% for this reporting period.
Dividend coverage and payout pressure
Dividend payout versus pre-lease FCF is 62.6%, with NPAT payout at 0.0%.
Get the next Millennium & Copthorne Hotels New Zealand briefing and related NZX reporting-season updates by email.