Skip to main content

Result releasedAnnolyse analysis published

Acquisition lifted revenue 61.2% but continuing NPAT fell 51.8%

Integration and consolidation costs for acquired GP practices absorbed the acquired revenue and roughly halved earnings to $0.3m.

TAH revenue trajectory

Revenue context before the current result.

Loading chart...
FY22 revenue trajectory was $5.9m.

TAH operating cash flow

Operating cash flow across covered periods.

Loading chart...
FY22 operating cash flow was $1.1m.

TAH NPAT trajectory

Statutory profit after tax across covered periods.

Loading chart...
FY22 npat trajectory was $1.2m.

TAH pre-lease FCF

Operating cash flow less capex before leases.

Loading chart...
FY22 pre-lease fcf was $1.1m.

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, 4 September 2026

Price and market cap

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

Market cap

$45.7m

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

16.32x

i

Recent market cap compared with trailing earnings.

EPS

0.28

i

Recent filing-derived earnings per share.

PEG

0.75x

i

P/E compared with recent earnings growth.

EV/EBITDA

7.64x

i

Enterprise value compared with recent EBITDA.

P/FCF

11.58x

i

Market cap compared with recent free cash flow.

P/B

8.3x

i

Market value compared with latest reported equity.

Income and investment-company measures

Yield and investment-company valuation where supported.

Dividend yield

3.5%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
28 November 2022
Published
22 April 2026

Key metrics

Numbers worth scanning first

HY23 vs HY22

Revenue

$4.6m

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

EBITDA

$0.7m

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

Net profit after tax

$0.3m

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

Net cash inflow from operating activities

$0.3m

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

Interim dividend per share

2.4c

— vs —

Profit before tax

$0.5m

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

Cash and cash equivalents

$0.93m

-49.0% ↓ vs $1.8m

Total assets

$5.6m

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

Analysis ofTAH HY23Result releasedAnnolyse analysis published

What changed

Revenue rose 61.2% to $4.6m, but the acquisition-led top line did not translate into earnings: continuing NPAT fell 51.8% to $0.3m, with PBT at $0.5m and EBITDA at $0.7m

Management attributes the gap directly to the direct and indirect cost of acquiring and consolidating the new GP practices, and notes that underlying organic revenue grew 16.7% to $2.8m. That means roughly $1.7m of the $1.7m year-on-year revenue increase came from acquired practices rather than the existing base.

Operating cash flow stepped down to $0.3m from $0.4m in the prior comparable period. Cash on hand fell to $0.9m from $1.8m, and the group now carries a $0.6m bank loan, leaving a small net cash position of about $0.3m. The board has declared an interim dividend of 2.4 cps.

What matters

Acquired revenue is not yet earnings-accretive

Both reporting segments saw results compress: aged medical care services contributed $0.4m of segment result against $0.8m a year earlier, and general practice services delivered $0.1m against $0.2m. Aged care also grew to 88% of revenue from 81%, which means the prior comparison no longer provides a reliable basis for assessing the current mix. This matters because the acquisition thesis only works if integrated practices lift group earnings, and at this point they are doing the opposite.

Balance-sheet flexibility has narrowed. Cash dropped by roughly $0.9m and gross borrowings of $0.6m appeared on the balance sheet for the first time. The change is small in dollars but meaningful for a company of this size, because it leaves less buffer to fund any further bolt-ons without raising equity or stretching debt.

Return on equity halved. ROE fell to 12.3% from 29.6%, reflecting both the higher equity base and the lower earnings. The implication is that capital deployed into acquisitions has not yet earned its prior return profile, and the burden of proof now sits on second-half integration.

Expectations

No forward earnings targets, forward-work disclosure, or quantified integration milestones are provided in the release, so any judgment on second-half shape is qualitative

The prior-year split (HY22 was 27.6% of FY22 NPAT) suggests the second half is normally the heavier earnings half for this business, so a step-up in 2H23 would be in line with seasonality rather than evidence of integration success. The release does not commit to a timeframe over which acquisition costs are expected to roll off, which is the single most important piece of forward information missing for this result.

Quality of result

The earnings drop is operating, not accounting

There are no disclosed one-off items, no discontinued operations, and the effective tax rate (30.3% versus 28.0%) is close to the New Zealand statutory rate, so PBT and NPAT tell the same story. EBITDA-to-OCF conversion of 42.6% is modest and weaker than the comparable period in dollar terms, partly because trade receivables are still being absorbed from the new practices; receivable days actually improved to 17.5 from 24.4, which suggests the cash drag is integration-related rather than collections-related.

Capital allocation looks stretched against the new earnings base. The interim dividend implies a payout of 75.1% of continuing NPAT and 145% of free cash flow before lease payments. That coverage holds for this half, but only because capex was minimal at 0.4% of revenue. If acquisition-related cash needs persist into the second half, the dividend, the cash buffer, and the small loan balance start to compete for the same headroom.

Unresolved

Open questions

What share of the first-half cost step-up is one-off transaction and consolidation cost versus a higher run-rate operating cost for the enlarged group?
When does management expect the acquired practices to contribute positively at the EBITDA and NPAT lines?
Why did the aged medical care segment result fall while its revenue share grew, and is that segment margin recoverable?
How will the dividend be funded if free cash flow does not improve in the second half, given payout is already 145% of pre-lease FCF?
Is the $0.6m bank loan part of a larger committed facility that supports further acquisitions, or a standalone working-capital draw?

This briefing cannot assess the size, timing, or recoverability of specific acquisition and integration costs because the release does not separate them from underlying operating expense.

Ask about TAH HY23

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

Sign in to chat

Sign in to ask questions about Third Age Health Services's HY23 result.

What share of the first-half cost step-up is one-off transaction and consolidation cost versus a higher run-rate operating cost for the enlarged group?Why does "Acquired revenue is not yet earnings-accretive" matter?How strong was the cash and earnings quality in HY23?What should I watch next for TAH after HY23?

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

Interim Results Announcement

HY23 / results release

Prior comparable period

1H22 Market Announcement

HY22 / results release

TAH Interim Financial Statements

HY22 / financial report

Full-year context

Results announcement w unaudited Financial Statements

FY22 / financial report

Get notified when TAH publishes next

Get the next Third Age Health Services briefing and related NZX reporting-season updates by email.