[NOVA] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[NOVA] NOVA WELLNESS GROUP BERHAD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 8.14%
YoY- 24.92%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 46,597 46,679 49,136 49,777 47,978 45,897 40,482 9.80%
PBT 18,681 18,883 20,118 23,984 23,116 22,638 19,322 -2.21%
Tax -3,802 -3,874 -4,179 -5,105 -5,658 -5,536 -4,733 -13.55%
NP 14,879 15,009 15,939 18,879 17,458 17,102 14,589 1.31%
-
NP to SH 14,879 15,009 15,939 18,879 17,458 17,102 14,589 1.31%
-
Tax Rate 20.35% 20.52% 20.77% 21.29% 24.48% 24.45% 24.50% -
Total Cost 31,718 31,670 33,197 30,898 30,520 28,795 25,893 14.44%
-
Net Worth 105,024 104,883 101,678 98,500 98,500 98,500 95,323 6.65%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 10,496 10,326 10,326 6,354 6,354 5,719 5,719 49.73%
Div Payout % 70.54% 68.80% 64.79% 33.66% 36.40% 33.44% 39.20% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 105,024 104,883 101,678 98,500 98,500 98,500 95,323 6.65%
NOSH 318,563 318,185 317,793 317,743 317,743 317,743 317,743 0.17%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 31.93% 32.15% 32.44% 37.93% 36.39% 37.26% 36.04% -
ROE 14.17% 14.31% 15.68% 19.17% 17.72% 17.36% 15.30% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.64 14.69 15.46 15.67 15.10 14.44 12.74 9.68%
EPS 4.68 4.72 5.02 5.94 5.49 5.38 4.59 1.29%
DPS 3.30 3.25 3.25 2.00 2.00 1.80 1.80 49.62%
NAPS 0.33 0.33 0.32 0.31 0.31 0.31 0.30 6.54%
Adjusted Per Share Value based on latest NOSH - 317,743
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.62 14.65 15.42 15.62 15.05 14.40 12.70 9.81%
EPS 4.67 4.71 5.00 5.92 5.48 5.37 4.58 1.30%
DPS 3.29 3.24 3.24 1.99 1.99 1.79 1.79 49.88%
NAPS 0.3295 0.3291 0.319 0.3091 0.3091 0.3091 0.2991 6.64%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.91 0.91 0.88 0.90 0.99 0.86 0.855 -
P/RPS 6.22 6.20 5.69 5.75 6.56 5.95 6.71 -4.91%
P/EPS 19.46 19.27 17.54 15.15 18.02 15.98 18.62 2.97%
EY 5.14 5.19 5.70 6.60 5.55 6.26 5.37 -2.86%
DY 3.63 3.57 3.69 2.22 2.02 2.09 2.11 43.43%
P/NAPS 2.76 2.76 2.75 2.90 3.19 2.77 2.85 -2.11%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 16/11/22 25/08/22 24/05/22 22/02/22 16/11/21 09/09/21 -
Price 0.90 0.905 0.97 0.91 0.995 0.915 0.85 -
P/RPS 6.15 6.16 6.27 5.81 6.59 6.33 6.67 -5.25%
P/EPS 19.25 19.16 19.34 15.32 18.11 17.00 18.51 2.64%
EY 5.19 5.22 5.17 6.53 5.52 5.88 5.40 -2.60%
DY 3.67 3.59 3.35 2.20 2.01 1.97 2.12 44.02%
P/NAPS 2.73 2.74 3.03 2.94 3.21 2.95 2.83 -2.36%

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