[NOVA] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[NOVA] NOVA WELLNESS GROUP BERHAD
Announcement Date
16-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 42.97%
YoY- 93.42%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 42,560 41,780 48,028 57,856 36,196 23,972 19,236 14.13%
PBT 9,240 12,588 22,576 27,516 14,252 9,920 5,316 9.64%
Tax -2,364 -2,196 -5,484 -6,704 -3,492 -2,480 -1,932 3.41%
NP 6,876 10,392 17,092 20,812 10,760 7,440 3,384 12.53%
-
NP to SH 6,876 10,392 17,092 20,812 10,760 7,440 3,384 12.53%
-
Tax Rate 25.58% 17.45% 24.29% 24.36% 24.50% 25.00% 36.34% -
Total Cost 35,684 31,388 30,936 37,044 25,436 16,532 15,852 14.46%
-
Net Worth 111,551 108,364 104,883 98,500 92,145 79,435 73,081 7.29%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 111,551 108,364 104,883 98,500 92,145 79,435 73,081 7.29%
NOSH 318,719 318,719 318,185 317,743 317,743 317,743 317,743 0.05%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 16.16% 24.87% 35.59% 35.97% 29.73% 31.04% 17.59% -
ROE 6.16% 9.59% 16.30% 21.13% 11.68% 9.37% 4.63% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 13.35 13.11 15.11 18.21 11.39 7.54 6.05 14.08%
EPS 2.16 3.28 5.36 6.56 3.40 2.36 1.12 11.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.34 0.33 0.31 0.29 0.25 0.23 7.24%
Adjusted Per Share Value based on latest NOSH - 317,743
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 13.35 13.11 15.07 18.15 11.36 7.52 6.04 14.11%
EPS 2.16 3.28 5.36 6.53 3.38 2.33 1.06 12.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.34 0.3291 0.3091 0.2891 0.2492 0.2293 7.29%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.45 0.72 0.91 0.86 0.895 0.56 0.56 -
P/RPS 3.37 5.49 6.02 4.72 7.86 7.42 9.25 -15.47%
P/EPS 20.86 22.08 16.92 13.13 26.43 23.92 52.58 -14.26%
EY 4.79 4.53 5.91 7.62 3.78 4.18 1.90 16.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 2.12 2.76 2.77 3.09 2.24 2.43 -10.00%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 19/11/24 07/11/23 16/11/22 16/11/21 16/11/20 27/11/19 29/11/18 -
Price 0.46 0.69 0.905 0.915 0.97 0.62 0.535 -
P/RPS 3.44 5.26 5.99 5.03 8.52 8.22 8.84 -14.54%
P/EPS 21.32 21.16 16.83 13.97 28.64 26.48 50.23 -13.29%
EY 4.69 4.73 5.94 7.16 3.49 3.78 1.99 15.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 2.03 2.74 2.95 3.34 2.48 2.33 -9.14%

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