[NOVA] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[NOVA] NOVA WELLNESS GROUP BERHAD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 5.22%
YoY- 64.33%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 38,508 37,323 34,267 33,215 31,677 30,735 29,551 19.20%
PBT 19,265 18,616 17,533 17,476 17,103 16,714 15,563 15.21%
Tax -4,889 -4,751 -4,498 -3,710 -4,020 -4,096 -3,959 15.03%
NP 14,376 13,865 13,035 13,766 13,083 12,618 11,604 15.27%
-
NP to SH 14,376 13,865 13,035 13,766 13,083 12,618 11,604 15.27%
-
Tax Rate 25.38% 25.52% 25.65% 21.23% 23.50% 24.51% 25.44% -
Total Cost 24,132 23,458 21,232 19,449 18,594 18,117 17,947 21.71%
-
Net Worth 92,145 92,145 85,790 82,613 79,435 79,435 76,258 13.38%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 5,719 1,747 1,747 1,747 1,747 1,588 1,588 134.04%
Div Payout % 39.78% 12.60% 13.41% 12.69% 13.36% 12.59% 13.69% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 92,145 92,145 85,790 82,613 79,435 79,435 76,258 13.38%
NOSH 317,743 317,743 317,743 317,743 317,743 317,743 317,743 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 37.33% 37.15% 38.04% 41.45% 41.30% 41.05% 39.27% -
ROE 15.60% 15.05% 15.19% 16.66% 16.47% 15.88% 15.22% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 12.12 11.75 10.78 10.45 9.97 9.67 9.30 19.21%
EPS 4.52 4.36 4.10 4.33 4.12 3.97 3.65 15.24%
DPS 1.80 0.55 0.55 0.55 0.55 0.50 0.50 133.98%
NAPS 0.29 0.29 0.27 0.26 0.25 0.25 0.24 13.38%
Adjusted Per Share Value based on latest NOSH - 317,743
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 12.08 11.71 10.75 10.42 9.94 9.64 9.27 19.20%
EPS 4.51 4.35 4.09 4.32 4.10 3.96 3.64 15.28%
DPS 1.79 0.55 0.55 0.55 0.55 0.50 0.50 133.11%
NAPS 0.2891 0.2891 0.2692 0.2592 0.2492 0.2492 0.2393 13.36%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.875 0.895 0.64 0.45 0.52 0.56 0.44 -
P/RPS 7.22 7.62 5.93 4.30 5.22 5.79 4.73 32.40%
P/EPS 19.34 20.51 15.60 10.39 12.63 14.10 12.05 36.88%
EY 5.17 4.88 6.41 9.63 7.92 7.09 8.30 -26.95%
DY 2.06 0.61 0.86 1.22 1.06 0.89 1.14 48.09%
P/NAPS 3.02 3.09 2.37 1.73 2.08 2.24 1.83 39.43%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 09/02/21 16/11/20 18/08/20 21/05/20 25/02/20 27/11/19 26/08/19 -
Price 0.87 0.97 1.19 0.78 0.54 0.62 0.42 -
P/RPS 7.18 8.26 11.03 7.46 5.42 6.41 4.52 35.95%
P/EPS 19.23 22.23 29.01 18.00 13.11 15.61 11.50 40.66%
EY 5.20 4.50 3.45 5.55 7.62 6.41 8.70 -28.93%
DY 2.07 0.57 0.46 0.71 1.02 0.81 1.19 44.39%
P/NAPS 3.00 3.34 4.41 3.00 2.16 2.48 1.75 43.00%

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