[NOVA] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[NOVA] NOVA WELLNESS GROUP BERHAD
Announcement Date
16-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 42.97%
YoY- 93.42%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 49,136 51,402 53,100 57,856 40,482 39,008 38,106 18.52%
PBT 20,104 24,510 25,482 27,516 19,289 18,277 17,892 8.10%
Tax -4,179 -5,193 -6,250 -6,704 -4,732 -4,697 -4,400 -3.38%
NP 15,925 19,317 19,232 20,812 14,557 13,580 13,492 11.72%
-
NP to SH 15,925 19,317 19,232 20,812 14,557 13,580 13,492 11.72%
-
Tax Rate 20.79% 21.19% 24.53% 24.36% 24.53% 25.70% 24.59% -
Total Cost 33,211 32,085 33,868 37,044 25,925 25,428 24,614 22.17%
-
Net Worth 101,678 98,500 98,500 98,500 95,323 88,968 92,145 6.80%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 10,326 8,473 12,709 - 5,719 7,625 11,438 -6.60%
Div Payout % 64.85% 43.86% 66.09% - 39.29% 56.16% 84.78% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 101,678 98,500 98,500 98,500 95,323 88,968 92,145 6.80%
NOSH 317,793 317,743 317,743 317,743 317,743 317,743 317,743 0.01%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 32.41% 37.58% 36.22% 35.97% 35.96% 34.81% 35.41% -
ROE 15.66% 19.61% 19.52% 21.13% 15.27% 15.26% 14.64% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.46 16.18 16.71 18.21 12.74 12.28 11.99 18.52%
EPS 5.01 6.08 6.06 6.56 4.58 4.28 4.24 11.80%
DPS 3.25 2.67 4.00 0.00 1.80 2.40 3.60 -6.60%
NAPS 0.32 0.31 0.31 0.31 0.30 0.28 0.29 6.80%
Adjusted Per Share Value based on latest NOSH - 317,743
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.42 16.13 16.66 18.15 12.70 12.24 11.96 18.51%
EPS 5.00 6.06 6.03 6.53 4.57 4.26 4.23 11.82%
DPS 3.24 2.66 3.99 0.00 1.79 2.39 3.59 -6.62%
NAPS 0.319 0.3091 0.3091 0.3091 0.2991 0.2791 0.2891 6.80%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.88 0.90 0.99 0.86 0.855 0.88 0.875 -
P/RPS 5.69 5.56 5.92 4.72 6.71 7.17 7.30 -15.34%
P/EPS 17.56 14.80 16.36 13.13 18.66 20.59 20.61 -10.15%
EY 5.70 6.76 6.11 7.62 5.36 4.86 4.85 11.39%
DY 3.69 2.96 4.04 0.00 2.11 2.73 4.11 -6.95%
P/NAPS 2.75 2.90 3.19 2.77 2.85 3.14 3.02 -6.06%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 24/05/22 22/02/22 16/11/21 09/09/21 18/05/21 09/02/21 -
Price 0.97 0.91 0.995 0.915 0.85 0.875 0.87 -
P/RPS 6.27 5.63 5.95 5.03 6.67 7.13 7.25 -9.25%
P/EPS 19.35 14.97 16.44 13.97 18.55 20.47 20.49 -3.75%
EY 5.17 6.68 6.08 7.16 5.39 4.88 4.88 3.93%
DY 3.35 2.93 4.02 0.00 2.12 2.74 4.14 -13.19%
P/NAPS 3.03 2.94 3.21 2.95 2.83 3.13 3.00 0.66%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment