[NOVA] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[NOVA] NOVA WELLNESS GROUP BERHAD
Announcement Date
18-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 0.65%
YoY- 25.69%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 40,992 46,737 51,402 39,008 31,452 26,568 22,984 10.11%
PBT 13,014 20,269 24,510 18,277 14,446 11,921 10,246 4.06%
Tax -3,210 -4,940 -5,193 -4,697 -3,642 -3,656 -2,396 4.99%
NP 9,804 15,329 19,317 13,580 10,804 8,265 7,850 3.77%
-
NP to SH 9,728 15,241 19,317 13,580 10,804 8,265 7,850 3.63%
-
Tax Rate 24.67% 24.37% 21.19% 25.70% 25.21% 30.67% 23.38% -
Total Cost 31,188 31,408 32,085 25,428 20,648 18,302 15,133 12.79%
-
Net Worth 108,364 101,977 98,500 88,968 82,613 73,081 33,025 21.87%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 5,311 8,710 8,473 7,625 2,330 2,118 - -
Div Payout % 54.61% 57.15% 43.86% 56.16% 21.57% 25.63% - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 108,364 101,977 98,500 88,968 82,613 73,081 33,025 21.87%
NOSH 318,719 318,669 317,743 317,743 317,743 317,743 137,608 15.01%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 23.92% 32.80% 37.58% 34.81% 34.35% 31.11% 34.16% -
ROE 8.98% 14.95% 19.61% 15.26% 13.08% 11.31% 23.77% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 12.86 14.67 16.18 12.28 9.90 8.36 16.70 -4.25%
EPS 3.08 4.81 6.08 4.28 3.40 2.64 5.71 -9.76%
DPS 1.67 2.73 2.67 2.40 0.73 0.67 0.00 -
NAPS 0.34 0.32 0.31 0.28 0.26 0.23 0.24 5.97%
Adjusted Per Share Value based on latest NOSH - 317,743
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 12.86 14.66 16.13 12.24 9.87 8.34 7.21 10.11%
EPS 3.08 4.78 6.06 4.26 3.39 2.59 2.46 3.81%
DPS 1.67 2.73 2.66 2.39 0.73 0.66 0.00 -
NAPS 0.34 0.32 0.3091 0.2791 0.2592 0.2293 0.1036 21.88%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 - -
Price 0.545 0.865 0.90 0.88 0.45 0.47 0.00 -
P/RPS 4.24 5.90 5.56 7.17 4.55 5.62 0.00 -
P/EPS 17.86 18.09 14.80 20.59 13.23 18.07 0.00 -
EY 5.60 5.53 6.76 4.86 7.56 5.53 0.00 -
DY 3.06 3.16 2.96 2.73 1.63 1.42 0.00 -
P/NAPS 1.60 2.70 2.90 3.14 1.73 2.04 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 05/06/24 23/05/23 24/05/22 18/05/21 21/05/20 16/05/19 12/07/18 -
Price 0.535 0.86 0.91 0.875 0.78 0.445 0.00 -
P/RPS 4.16 5.86 5.63 7.13 7.88 5.32 0.00 -
P/EPS 17.53 17.98 14.97 20.47 22.94 17.11 0.00 -
EY 5.71 5.56 6.68 4.88 4.36 5.85 0.00 -
DY 3.12 3.18 2.93 2.74 0.94 1.50 0.00 -
P/NAPS 1.57 2.69 2.94 3.13 3.00 1.93 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