[NOVA] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[NOVA] NOVA WELLNESS GROUP BERHAD
Announcement Date
09-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 25.39%
YoY- 24.9%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 41,326 48,020 53,100 38,106 29,626 25,374 24,972 8.75%
PBT 13,642 22,600 25,482 17,892 14,418 11,338 11,750 2.51%
Tax -2,326 -5,496 -6,250 -4,400 -3,616 -3,358 -2,734 -2.65%
NP 11,316 17,104 19,232 13,492 10,802 7,980 9,016 3.85%
-
NP to SH 11,422 17,104 19,232 13,492 10,802 7,980 9,016 4.01%
-
Tax Rate 17.05% 24.32% 24.53% 24.59% 25.08% 29.62% 23.27% -
Total Cost 30,010 30,916 33,868 24,614 18,824 17,394 15,956 11.09%
-
Net Worth 108,364 105,024 98,500 92,145 79,435 69,903 0 -
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 13,048 12,709 11,438 3,495 3,177 - -
Div Payout % - 76.29% 66.09% 84.78% 32.36% 39.82% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 108,364 105,024 98,500 92,145 79,435 69,903 0 -
NOSH 318,719 318,563 317,743 317,743 317,743 317,743 9,015,999 -42.69%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 27.38% 35.62% 36.22% 35.41% 36.46% 31.45% 36.10% -
ROE 10.54% 16.29% 19.52% 14.64% 13.60% 11.42% 0.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 12.97 15.09 16.71 11.99 9.32 7.99 0.28 89.45%
EPS 3.46 5.38 6.06 4.24 3.40 2.58 0.10 80.46%
DPS 0.00 4.10 4.00 3.60 1.10 1.00 0.00 -
NAPS 0.34 0.33 0.31 0.29 0.25 0.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 317,743
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 12.97 15.07 16.66 11.96 9.30 7.96 7.84 8.74%
EPS 3.46 5.37 6.03 4.23 3.39 2.50 2.83 3.40%
DPS 0.00 4.09 3.99 3.59 1.10 1.00 0.00 -
NAPS 0.34 0.3295 0.3091 0.2891 0.2492 0.2193 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 - -
Price 0.62 0.91 0.99 0.875 0.52 0.37 0.00 -
P/RPS 4.78 6.03 5.92 7.30 5.58 4.63 0.00 -
P/EPS 17.30 16.93 16.36 20.61 15.30 14.73 0.00 -
EY 5.78 5.91 6.11 4.85 6.54 6.79 0.00 -
DY 0.00 4.51 4.04 4.11 2.12 2.70 0.00 -
P/NAPS 1.82 2.76 3.19 3.02 2.08 1.68 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 20/02/24 22/02/23 22/02/22 09/02/21 25/02/20 27/02/19 - -
Price 0.515 0.90 0.995 0.87 0.54 0.495 0.00 -
P/RPS 3.97 5.96 5.95 7.25 5.79 6.20 0.00 -
P/EPS 14.37 16.75 16.44 20.49 15.88 19.71 0.00 -
EY 6.96 5.97 6.08 4.88 6.30 5.07 0.00 -
DY 0.00 4.56 4.02 4.14 2.04 2.02 0.00 -
P/NAPS 1.51 2.73 3.21 3.00 2.16 2.25 0.00 -

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