[NOVA] QoQ TTM Result on 30-Jun-2020 [#4]

Stock
[NOVA] NOVA WELLNESS GROUP BERHAD
Announcement Date
18-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -5.31%
YoY- 12.33%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 39,934 38,508 37,323 34,267 33,215 31,677 30,735 19.05%
PBT 20,402 19,265 18,616 17,533 17,476 17,103 16,714 14.20%
Tax -5,289 -4,889 -4,751 -4,498 -3,710 -4,020 -4,096 18.56%
NP 15,113 14,376 13,865 13,035 13,766 13,083 12,618 12.76%
-
NP to SH 15,113 14,376 13,865 13,035 13,766 13,083 12,618 12.76%
-
Tax Rate 25.92% 25.38% 25.52% 25.65% 21.23% 23.50% 24.51% -
Total Cost 24,821 24,132 23,458 21,232 19,449 18,594 18,117 23.33%
-
Net Worth 88,968 92,145 92,145 85,790 82,613 79,435 79,435 7.84%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 5,719 5,719 1,747 1,747 1,747 1,747 1,588 134.76%
Div Payout % 37.84% 39.78% 12.60% 13.41% 12.69% 13.36% 12.59% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 88,968 92,145 92,145 85,790 82,613 79,435 79,435 7.84%
NOSH 317,743 317,743 317,743 317,743 317,743 317,743 317,743 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 37.84% 37.33% 37.15% 38.04% 41.45% 41.30% 41.05% -
ROE 16.99% 15.60% 15.05% 15.19% 16.66% 16.47% 15.88% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 12.57 12.12 11.75 10.78 10.45 9.97 9.67 19.08%
EPS 4.76 4.52 4.36 4.10 4.33 4.12 3.97 12.84%
DPS 1.80 1.80 0.55 0.55 0.55 0.55 0.50 134.70%
NAPS 0.28 0.29 0.29 0.27 0.26 0.25 0.25 7.84%
Adjusted Per Share Value based on latest NOSH - 317,743
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 12.53 12.08 11.71 10.75 10.42 9.94 9.64 19.08%
EPS 4.74 4.51 4.35 4.09 4.32 4.10 3.96 12.72%
DPS 1.79 1.79 0.55 0.55 0.55 0.55 0.50 133.83%
NAPS 0.2791 0.2891 0.2891 0.2692 0.2592 0.2492 0.2492 7.83%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.88 0.875 0.895 0.64 0.45 0.52 0.56 -
P/RPS 7.00 7.22 7.62 5.93 4.30 5.22 5.79 13.47%
P/EPS 18.50 19.34 20.51 15.60 10.39 12.63 14.10 19.82%
EY 5.40 5.17 4.88 6.41 9.63 7.92 7.09 -16.58%
DY 2.05 2.06 0.61 0.86 1.22 1.06 0.89 74.32%
P/NAPS 3.14 3.02 3.09 2.37 1.73 2.08 2.24 25.22%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 18/05/21 09/02/21 16/11/20 18/08/20 21/05/20 25/02/20 27/11/19 -
Price 0.875 0.87 0.97 1.19 0.78 0.54 0.62 -
P/RPS 6.96 7.18 8.26 11.03 7.46 5.42 6.41 5.63%
P/EPS 18.40 19.23 22.23 29.01 18.00 13.11 15.61 11.57%
EY 5.44 5.20 4.50 3.45 5.55 7.62 6.41 -10.35%
DY 2.06 2.07 0.57 0.46 0.71 1.02 0.81 86.21%
P/NAPS 3.13 3.00 3.34 4.41 3.00 2.16 2.48 16.77%

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