[NOVA] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[NOVA] NOVA WELLNESS GROUP BERHAD
Announcement Date
16-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 7.33%
YoY- -17.87%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 45,534 46,737 48,020 48,028 49,136 51,402 53,100 -9.76%
PBT 19,760 20,269 22,600 22,576 20,104 24,510 25,482 -15.63%
Tax -4,768 -4,940 -5,496 -5,484 -4,179 -5,193 -6,250 -16.55%
NP 14,992 15,329 17,104 17,092 15,925 19,317 19,232 -15.33%
-
NP to SH 14,926 15,241 17,104 17,092 15,925 19,317 19,232 -15.58%
-
Tax Rate 24.13% 24.37% 24.32% 24.29% 20.79% 21.19% 24.53% -
Total Cost 30,542 31,408 30,916 30,936 33,211 32,085 33,868 -6.67%
-
Net Worth 105,177 101,977 105,024 104,883 101,678 98,500 98,500 4.48%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - 8,710 13,048 - 10,326 8,473 12,709 -
Div Payout % - 57.15% 76.29% - 64.85% 43.86% 66.09% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 105,177 101,977 105,024 104,883 101,678 98,500 98,500 4.48%
NOSH 318,719 318,669 318,563 318,185 317,793 317,743 317,743 0.20%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 32.92% 32.80% 35.62% 35.59% 32.41% 37.58% 36.22% -
ROE 14.19% 14.95% 16.29% 16.30% 15.66% 19.61% 19.52% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 14.29 14.67 15.09 15.11 15.46 16.18 16.71 -9.93%
EPS 4.72 4.81 5.38 5.36 5.01 6.08 6.06 -15.38%
DPS 0.00 2.73 4.10 0.00 3.25 2.67 4.00 -
NAPS 0.33 0.32 0.33 0.33 0.32 0.31 0.31 4.26%
Adjusted Per Share Value based on latest NOSH - 318,185
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 14.29 14.66 15.07 15.07 15.42 16.13 16.66 -9.74%
EPS 4.72 4.78 5.37 5.36 5.00 6.06 6.03 -15.10%
DPS 0.00 2.73 4.09 0.00 3.24 2.66 3.99 -
NAPS 0.33 0.32 0.3295 0.3291 0.319 0.3091 0.3091 4.47%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.69 0.865 0.91 0.91 0.88 0.90 0.99 -
P/RPS 4.83 5.90 6.03 6.02 5.69 5.56 5.92 -12.71%
P/EPS 14.73 18.09 16.93 16.92 17.56 14.80 16.36 -6.77%
EY 6.79 5.53 5.91 5.91 5.70 6.76 6.11 7.30%
DY 0.00 3.16 4.51 0.00 3.69 2.96 4.04 -
P/NAPS 2.09 2.70 2.76 2.76 2.75 2.90 3.19 -24.62%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 18/08/23 23/05/23 22/02/23 16/11/22 25/08/22 24/05/22 22/02/22 -
Price 0.72 0.86 0.90 0.905 0.97 0.91 0.995 -
P/RPS 5.04 5.86 5.96 5.99 6.27 5.63 5.95 -10.50%
P/EPS 15.37 17.98 16.75 16.83 19.35 14.97 16.44 -4.39%
EY 6.50 5.56 5.97 5.94 5.17 6.68 6.08 4.56%
DY 0.00 3.18 4.56 0.00 3.35 2.93 4.02 -
P/NAPS 2.18 2.69 2.73 2.74 3.03 2.94 3.21 -22.79%

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