Highlights

[NOVA] QoQ TTM Result on 2019-03-31 [#3]

Stock [NOVA]: NOVA WELLNESS GROUP BHD
Announcement Date 16-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     8.54%    YoY -     507.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 31,677 30,735 29,551 27,987 25,500 17,623 12,814 82.53%
  QoQ % 3.06% 4.01% 5.59% 9.75% 44.70% 37.53% -
  Horiz. % 247.21% 239.85% 230.61% 218.41% 199.00% 137.53% 100.00%
PBT 17,103 16,714 15,563 12,378 10,916 6,570 5,241 119.53%
  QoQ % 2.33% 7.40% 25.73% 13.39% 66.15% 25.36% -
  Horiz. % 326.33% 318.91% 296.95% 236.18% 208.28% 125.36% 100.00%
Tax -4,020 -4,096 -3,959 -4,001 -3,198 -1,932 -1,449 97.07%
  QoQ % 1.86% -3.46% 1.05% -25.11% -65.53% -33.33% -
  Horiz. % 277.43% 282.68% 273.22% 276.12% 220.70% 133.33% 100.00%
NP 13,083 12,618 11,604 8,377 7,718 4,638 3,792 127.81%
  QoQ % 3.69% 8.74% 38.52% 8.54% 66.41% 22.31% -
  Horiz. % 345.02% 332.75% 306.01% 220.91% 203.53% 122.31% 100.00%
NP to SH 13,083 12,618 11,604 8,377 7,718 4,638 3,792 127.81%
  QoQ % 3.69% 8.74% 38.52% 8.54% 66.41% 22.31% -
  Horiz. % 345.02% 332.75% 306.01% 220.91% 203.53% 122.31% 100.00%
Tax Rate 23.50 % 24.51 % 25.44 % 32.32 % 29.30 % 29.41 % 27.65 % -10.25%
  QoQ % -4.12% -3.66% -21.29% 10.31% -0.37% 6.37% -
  Horiz. % 84.99% 88.64% 92.01% 116.89% 105.97% 106.37% 100.00%
Total Cost 18,594 18,117 17,947 19,610 17,782 12,985 9,022 61.74%
  QoQ % 2.63% 0.95% -8.48% 10.28% 36.94% 43.93% -
  Horiz. % 206.10% 200.81% 198.92% 217.36% 197.10% 143.93% 100.00%
Net Worth 79,435 79,435 76,258 73,081 69,903 73,081 27,580 102.04%
  QoQ % 0.00% 4.17% 4.35% 4.55% -4.35% 164.97% -
  Horiz. % 288.01% 288.01% 276.49% 264.97% 253.45% 264.97% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 1,747 1,588 1,588 1,588 1,588 0 0 -
  QoQ % 10.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 100.00% 100.00% 100.00% 100.00% - -
Div Payout % 13.36 % 12.59 % 13.69 % 18.97 % 20.58 % - % - % -
  QoQ % 6.12% -8.04% -27.83% -7.82% 0.00% 0.00% -
  Horiz. % 64.92% 61.18% 66.52% 92.18% 100.00% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 79,435 79,435 76,258 73,081 69,903 73,081 27,580 102.04%
  QoQ % 0.00% 4.17% 4.35% 4.55% -4.35% 164.97% -
  Horiz. % 288.01% 288.01% 276.49% 264.97% 253.45% 264.97% 100.00%
NOSH 317,743 317,743 317,743 317,743 317,743 317,743 162,240 56.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 95.85% -
  Horiz. % 195.85% 195.85% 195.85% 195.85% 195.85% 195.85% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 41.30 % 41.05 % 39.27 % 29.93 % 30.27 % 26.32 % 29.59 % 24.82%
  QoQ % 0.61% 4.53% 31.21% -1.12% 15.01% -11.05% -
  Horiz. % 139.57% 138.73% 132.71% 101.15% 102.30% 88.95% 100.00%
ROE 16.47 % 15.88 % 15.22 % 11.46 % 11.04 % 6.35 % 13.75 % 12.75%
  QoQ % 3.72% 4.34% 32.81% 3.80% 73.86% -53.82% -
  Horiz. % 119.78% 115.49% 110.69% 83.35% 80.29% 46.18% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 9.97 9.67 9.30 8.81 8.03 5.55 7.90 16.73%
  QoQ % 3.10% 3.98% 5.56% 9.71% 44.68% -29.75% -
  Horiz. % 126.20% 122.41% 117.72% 111.52% 101.65% 70.25% 100.00%
EPS 4.12 3.97 3.65 2.64 2.43 1.46 2.34 45.66%
  QoQ % 3.78% 8.77% 38.26% 8.64% 66.44% -37.61% -
  Horiz. % 176.07% 169.66% 155.98% 112.82% 103.85% 62.39% 100.00%
DPS 0.55 0.50 0.50 0.50 0.50 0.00 0.00 -
  QoQ % 10.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 0.2500 0.2500 0.2400 0.2300 0.2200 0.2300 0.1700 29.23%
  QoQ % 0.00% 4.17% 4.35% 4.55% -4.35% 35.29% -
  Horiz. % 147.06% 147.06% 141.18% 135.29% 129.41% 135.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 317,743
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 9.97 9.67 9.30 8.81 8.03 5.55 4.03 82.62%
  QoQ % 3.10% 3.98% 5.56% 9.71% 44.68% 37.72% -
  Horiz. % 247.39% 239.95% 230.77% 218.61% 199.26% 137.72% 100.00%
EPS 4.12 3.97 3.65 2.64 2.43 1.46 1.19 128.34%
  QoQ % 3.78% 8.77% 38.26% 8.64% 66.44% 22.69% -
  Horiz. % 346.22% 333.61% 306.72% 221.85% 204.20% 122.69% 100.00%
DPS 0.55 0.50 0.50 0.50 0.50 0.00 0.00 -
  QoQ % 10.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 0.2500 0.2500 0.2400 0.2300 0.2200 0.2300 0.0868 102.04%
  QoQ % 0.00% 4.17% 4.35% 4.55% -4.35% 164.98% -
  Horiz. % 288.02% 288.02% 276.50% 264.98% 253.46% 264.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 - -
Price 0.5200 0.5600 0.4400 0.4700 0.3700 0.5600 0.0000 -
P/RPS 5.22 5.79 4.73 5.34 4.61 10.10 0.00 -
  QoQ % -9.84% 22.41% -11.42% 15.84% -54.36% 0.00% -
  Horiz. % 51.68% 57.33% 46.83% 52.87% 45.64% 100.00% -
P/EPS 12.63 14.10 12.05 17.83 15.23 38.36 0.00 -
  QoQ % -10.43% 17.01% -32.42% 17.07% -60.30% 0.00% -
  Horiz. % 32.92% 36.76% 31.41% 46.48% 39.70% 100.00% -
EY 7.92 7.09 8.30 5.61 6.56 2.61 0.00 -
  QoQ % 11.71% -14.58% 47.95% -14.48% 151.34% 0.00% -
  Horiz. % 303.45% 271.65% 318.01% 214.94% 251.34% 100.00% -
DY 1.06 0.89 1.14 1.06 1.35 0.00 0.00 -
  QoQ % 19.10% -21.93% 7.55% -21.48% 0.00% 0.00% -
  Horiz. % 78.52% 65.93% 84.44% 78.52% 100.00% - -
P/NAPS 2.08 2.24 1.83 2.04 1.68 2.43 0.00 -
  QoQ % -7.14% 22.40% -10.29% 21.43% -30.86% 0.00% -
  Horiz. % 85.60% 92.18% 75.31% 83.95% 69.14% 100.00% -
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 27/11/19 26/08/19 16/05/19 27/02/19 - - -
Price 0.5400 0.6200 0.4200 0.4450 0.5100 0.0000 0.0000 -
P/RPS 5.42 6.41 4.52 5.05 6.35 0.00 0.00 -
  QoQ % -15.44% 41.81% -10.50% -20.47% 0.00% 0.00% -
  Horiz. % 85.35% 100.94% 71.18% 79.53% 100.00% - -
P/EPS 13.11 15.61 11.50 16.88 21.00 0.00 0.00 -
  QoQ % -16.02% 35.74% -31.87% -19.62% 0.00% 0.00% -
  Horiz. % 62.43% 74.33% 54.76% 80.38% 100.00% - -
EY 7.62 6.41 8.70 5.92 4.76 0.00 0.00 -
  QoQ % 18.88% -26.32% 46.96% 24.37% 0.00% 0.00% -
  Horiz. % 160.08% 134.66% 182.77% 124.37% 100.00% - -
DY 1.02 0.81 1.19 1.12 0.98 0.00 0.00 -
  QoQ % 25.93% -31.93% 6.25% 14.29% 0.00% 0.00% -
  Horiz. % 104.08% 82.65% 121.43% 114.29% 100.00% - -
P/NAPS 2.16 2.48 1.75 1.93 2.32 0.00 0.00 -
  QoQ % -12.90% 41.71% -9.33% -16.81% 0.00% 0.00% -
  Horiz. % 93.10% 106.90% 75.43% 83.19% 100.00% - -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

482  582  442  449 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MQTECH 0.22+0.10 
 XOX 0.265+0.005 
 KGROUP 0.12+0.025 
 K1 0.595+0.125 
 MQTECH-WA 0.175+0.12 
 AT 0.10+0.015 
 BCMALL 0.365+0.05 
 NOTION 1.11+0.295 
 LKL 1.17+0.295 
 PWORTH 0.030.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers