Skip to main content

Result releasedAnnolyse analysis published

PBT jumped 87% but NPAT swung to a $11.7m loss on tax distortion

A 147.2% effective tax rate from a non-cash adjustment masked an underlying hotels turnaround and 42% revenue rebound.

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...
  • HY24 MCK HY: Outside range high ebitda margin. 28.3%; 3-period range 21.4% to 23%. EBITDA margin: 28.3%, above normal range; 3-period mean 22.1%, range 21.4%-23.0%.
EBITDA margin: 28.3%, above normal range; 3-period mean 22.1%, range 21.4%-23.0%.

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...
HY24 was -$6.8m, versus -$0.1m in FY21.

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, 2 September 2026

Price and market cap

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

Market cap

$327m

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

13.03x

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

9.21x

i

Enterprise value compared with recent EBITDA.

P/FCF

13.48x

i

Market cap compared with recent free cash flow.

P/B

0.47x

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
7 August 2024
Published
22 April 2026

Key metrics

Numbers worth scanning first

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

Profit before tax grew 87.0% to NZ$21.5m on revenue of NZ$85.3m (+42.1%), an unprecedented high against the company's historical baseline (4-period mean -8.5%, range -28.2% to 16.1%)

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

PBT is the cleaner operating read

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

No forward targets or guidance were supplied with this release

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

PBT quality looks solid

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

Open questions

What specifically drove the 147.2% effective tax rate, and is any portion expected to reverse in future periods?
Will the favourable receivables movement (debtor days from 68.2 to 32.9) reverse in H2 as residential settlements complete?
How is hotel demand trending into H2 given the flagged corporate-travel slowdown, and what occupancy assumptions support a return-to-profit trajectory?
What is the expected timing and contribution of the Australia apartment sales referenced in the release?
Why was no interim dividend declared despite NZ$35.4m cash, zero debt, and PBT nearly doubling?

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.

Ask about MCK HY24

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 HY24 result.

What specifically drove the 147.2% effective tax rate, and is any portion expected to reverse in future periods?Why does "PBT is the cleaner operating read" matter?How strong was the cash and earnings quality in HY24?What should I watch next for MCK after HY24?

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 H1 2024 Investor Presentation

HY24 / results presentation

MCK H1 2024 Media Release

HY24 / media release

MCK H1 2024 Results Announcement

HY24 / results announcement

MCK H1 2024 Unaudited Financial Statements

HY24 / financial report

Prior comparable period

MCK H1 2023 Media Release

HY23 / media release

MCK H1 2023 NZX Results Announcement

HY23 / results announcement

MCK H1 2023 Unaudited Financial Statements

HY23 / financial report

Full-year context

MCK FY 2021 Media Release

FY23 / media release

MCK FY2021 Audited Financial Statements

FY23 / financial report

MCK FY2021 Results Announcement

FY23 / results announcement

Get notified when MCK publishes next

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