[NOVA] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[NOVA] NOVA WELLNESS GROUP BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -83.0%
YoY- 119.86%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 34,266 23,589 14,813 5,993 29,695 19,926 12,687 94.05%
PBT 17,502 10,835 7,209 2,480 14,743 8,941 5,669 112.17%
Tax -4,497 -2,732 -1,808 -620 -3,801 -2,742 -1,679 92.97%
NP 13,005 8,103 5,401 1,860 10,942 6,199 3,990 119.99%
-
NP to SH 13,005 8,103 5,401 1,860 10,942 6,199 3,990 119.99%
-
Tax Rate 25.69% 25.21% 25.08% 25.00% 25.78% 30.67% 29.62% -
Total Cost 21,261 15,486 9,412 4,133 18,753 13,727 8,697 81.57%
-
Net Worth 85,790 82,613 79,435 79,435 76,258 73,081 69,903 14.64%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 1,747 1,747 1,747 - 1,588 1,588 1,588 6.57%
Div Payout % 13.44% 21.57% 32.36% - 14.52% 25.63% 39.82% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 85,790 82,613 79,435 79,435 76,258 73,081 69,903 14.64%
NOSH 317,743 317,743 317,743 317,743 317,743 317,743 317,743 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 37.95% 34.35% 36.46% 31.04% 36.85% 31.11% 31.45% -
ROE 15.16% 9.81% 6.80% 2.34% 14.35% 8.48% 5.71% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.78 7.42 4.66 1.89 9.35 6.27 3.99 94.10%
EPS 4.09 2.55 1.70 0.59 3.44 1.98 1.29 115.97%
DPS 0.55 0.55 0.55 0.00 0.50 0.50 0.50 6.56%
NAPS 0.27 0.26 0.25 0.25 0.24 0.23 0.22 14.64%
Adjusted Per Share Value based on latest NOSH - 317,743
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.75 7.40 4.65 1.88 9.32 6.25 3.98 94.06%
EPS 4.08 2.54 1.69 0.58 3.43 1.94 1.25 120.19%
DPS 0.55 0.55 0.55 0.00 0.50 0.50 0.50 6.56%
NAPS 0.2692 0.2592 0.2492 0.2492 0.2393 0.2293 0.2193 14.65%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.64 0.45 0.52 0.56 0.44 0.47 0.37 -
P/RPS 5.93 6.06 11.15 29.69 4.71 7.49 9.27 -25.77%
P/EPS 15.64 17.65 30.59 95.66 12.78 24.09 29.46 -34.46%
EY 6.40 5.67 3.27 1.05 7.83 4.15 3.39 52.81%
DY 0.86 1.22 1.06 0.00 1.14 1.06 1.35 -25.98%
P/NAPS 2.37 1.73 2.08 2.24 1.83 2.04 1.68 25.81%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 18/08/20 21/05/20 25/02/20 27/11/19 26/08/19 16/05/19 27/02/19 -
Price 1.19 0.78 0.54 0.62 0.42 0.445 0.495 -
P/RPS 11.03 10.51 11.58 32.87 4.49 7.10 12.40 -7.51%
P/EPS 29.07 30.59 31.77 105.91 12.20 22.81 39.42 -18.39%
EY 3.44 3.27 3.15 0.94 8.20 4.38 2.54 22.43%
DY 0.46 0.71 1.02 0.00 1.19 1.12 1.01 -40.83%
P/NAPS 4.41 3.00 2.16 2.48 1.75 1.93 2.25 56.68%

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