[NOVA] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[NOVA] NOVA WELLNESS GROUP BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -0.87%
YoY- -14.77%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 43,972 45,534 45,638 46,597 46,679 49,136 49,777 -7.92%
PBT 17,274 19,771 16,926 18,681 18,883 20,118 23,984 -19.63%
Tax -3,947 -4,769 -3,990 -3,802 -3,874 -4,179 -5,105 -15.74%
NP 13,327 15,002 12,936 14,879 15,009 15,939 18,879 -20.70%
-
NP to SH 13,327 15,002 12,936 14,879 15,009 15,939 18,879 -20.70%
-
Tax Rate 22.85% 24.12% 23.57% 20.35% 20.52% 20.77% 21.29% -
Total Cost 30,645 30,532 32,702 31,718 31,670 33,197 30,898 -0.54%
-
Net Worth 108,364 105,177 101,977 105,024 104,883 101,678 98,500 6.56%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 6,524 6,524 10,496 10,496 10,326 10,326 6,354 1.77%
Div Payout % 48.96% 43.49% 81.14% 70.54% 68.80% 64.79% 33.66% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 108,364 105,177 101,977 105,024 104,883 101,678 98,500 6.56%
NOSH 318,719 318,719 318,669 318,563 318,185 317,793 317,743 0.20%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 30.31% 32.95% 28.34% 31.93% 32.15% 32.44% 37.93% -
ROE 12.30% 14.26% 12.69% 14.17% 14.31% 15.68% 19.17% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 13.80 14.29 14.32 14.64 14.69 15.46 15.67 -8.11%
EPS 4.18 4.71 4.06 4.68 4.72 5.02 5.94 -20.86%
DPS 2.05 2.05 3.30 3.30 3.25 3.25 2.00 1.65%
NAPS 0.34 0.33 0.32 0.33 0.33 0.32 0.31 6.34%
Adjusted Per Share Value based on latest NOSH - 318,563
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 13.80 14.29 14.32 14.62 14.65 15.42 15.62 -7.92%
EPS 4.18 4.71 4.06 4.67 4.71 5.00 5.92 -20.68%
DPS 2.05 2.05 3.29 3.29 3.24 3.24 1.99 1.99%
NAPS 0.34 0.33 0.32 0.3295 0.3291 0.319 0.3091 6.55%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.72 0.69 0.865 0.91 0.91 0.88 0.90 -
P/RPS 5.22 4.83 6.04 6.22 6.20 5.69 5.75 -6.23%
P/EPS 17.22 14.66 21.31 19.46 19.27 17.54 15.15 8.90%
EY 5.81 6.82 4.69 5.14 5.19 5.70 6.60 -8.14%
DY 2.85 2.97 3.82 3.63 3.57 3.69 2.22 18.10%
P/NAPS 2.12 2.09 2.70 2.76 2.76 2.75 2.90 -18.83%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 07/11/23 18/08/23 23/05/23 22/02/23 16/11/22 25/08/22 24/05/22 -
Price 0.69 0.72 0.86 0.90 0.905 0.97 0.91 -
P/RPS 5.00 5.04 6.01 6.15 6.16 6.27 5.81 -9.51%
P/EPS 16.50 15.30 21.19 19.25 19.16 19.34 15.32 5.06%
EY 6.06 6.54 4.72 5.19 5.22 5.17 6.53 -4.85%
DY 2.97 2.85 3.84 3.67 3.59 3.35 2.20 22.12%
P/NAPS 2.03 2.18 2.69 2.73 2.74 3.03 2.94 -21.86%

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