[NOVA] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[NOVA] NOVA WELLNESS GROUP BERHAD
Announcement Date
16-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -79.32%
YoY- 44.62%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 40,482 29,256 19,053 9,049 34,266 23,589 14,813 95.58%
PBT 19,289 13,708 8,946 3,563 17,502 10,835 7,209 92.84%
Tax -4,732 -3,523 -2,200 -873 -4,497 -2,732 -1,808 90.02%
NP 14,557 10,185 6,746 2,690 13,005 8,103 5,401 93.78%
-
NP to SH 14,557 10,185 6,746 2,690 13,005 8,103 5,401 93.78%
-
Tax Rate 24.53% 25.70% 24.59% 24.50% 25.69% 25.21% 25.08% -
Total Cost 25,925 19,071 12,307 6,359 21,261 15,486 9,412 96.61%
-
Net Worth 95,323 88,968 92,145 92,145 85,790 82,613 79,435 12.93%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 5,719 5,719 5,719 - 1,747 1,747 1,747 120.63%
Div Payout % 39.29% 56.16% 84.78% - 13.44% 21.57% 32.36% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 95,323 88,968 92,145 92,145 85,790 82,613 79,435 12.93%
NOSH 317,743 317,743 317,743 317,743 317,743 317,743 317,743 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 35.96% 34.81% 35.41% 29.73% 37.95% 34.35% 36.46% -
ROE 15.27% 11.45% 7.32% 2.92% 15.16% 9.81% 6.80% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 12.74 9.21 6.00 2.85 10.78 7.42 4.66 95.63%
EPS 4.58 3.21 2.12 0.85 4.09 2.55 1.70 93.73%
DPS 1.80 1.80 1.80 0.00 0.55 0.55 0.55 120.59%
NAPS 0.30 0.28 0.29 0.29 0.27 0.26 0.25 12.93%
Adjusted Per Share Value based on latest NOSH - 317,743
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 12.70 9.18 5.98 2.84 10.75 7.40 4.65 95.50%
EPS 4.57 3.20 2.12 0.84 4.08 2.54 1.69 94.21%
DPS 1.79 1.79 1.79 0.00 0.55 0.55 0.55 119.77%
NAPS 0.2991 0.2791 0.2891 0.2891 0.2692 0.2592 0.2492 12.95%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.855 0.88 0.875 0.895 0.64 0.45 0.52 -
P/RPS 6.71 9.56 14.59 31.43 5.93 6.06 11.15 -28.74%
P/EPS 18.66 27.45 41.21 105.72 15.64 17.65 30.59 -28.09%
EY 5.36 3.64 2.43 0.95 6.40 5.67 3.27 39.06%
DY 2.11 2.05 2.06 0.00 0.86 1.22 1.06 58.30%
P/NAPS 2.85 3.14 3.02 3.09 2.37 1.73 2.08 23.38%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 09/09/21 18/05/21 09/02/21 16/11/20 18/08/20 21/05/20 25/02/20 -
Price 0.85 0.875 0.87 0.97 1.19 0.78 0.54 -
P/RPS 6.67 9.50 14.51 34.06 11.03 10.51 11.58 -30.79%
P/EPS 18.55 27.30 40.98 114.58 29.07 30.59 31.77 -30.16%
EY 5.39 3.66 2.44 0.87 3.44 3.27 3.15 43.10%
DY 2.12 2.06 2.07 0.00 0.46 0.71 1.02 62.93%
P/NAPS 2.83 3.13 3.00 3.34 4.41 3.00 2.16 19.75%

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