[NOVA] YoY Cumulative 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- 150.78%
YoY- 24.9%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 20,663 24,010 26,550 19,053 14,813 12,687 12,486 8.75%
PBT 6,821 11,300 12,741 8,946 7,209 5,669 5,875 2.51%
Tax -1,163 -2,748 -3,125 -2,200 -1,808 -1,679 -1,367 -2.65%
NP 5,658 8,552 9,616 6,746 5,401 3,990 4,508 3.85%
-
NP to SH 5,711 8,552 9,616 6,746 5,401 3,990 4,508 4.01%
-
Tax Rate 17.05% 24.32% 24.53% 24.59% 25.08% 29.62% 23.27% -
Total Cost 15,005 15,458 16,934 12,307 9,412 8,697 7,978 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 - 6,524 6,354 5,719 1,747 1,588 - -
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 5.27% 8.14% 9.76% 7.32% 6.80% 5.71% 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 6.48 7.54 8.36 6.00 4.66 3.99 0.14 89.42%
EPS 1.73 2.69 3.03 2.12 1.70 1.29 0.05 80.46%
DPS 0.00 2.05 2.00 1.80 0.55 0.50 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 6.48 7.53 8.33 5.98 4.65 3.98 3.92 8.73%
EPS 1.73 2.68 3.02 2.12 1.69 1.25 1.41 3.46%
DPS 0.00 2.05 1.99 1.79 0.55 0.50 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 9.56 12.06 11.85 14.59 11.15 9.27 0.00 -
P/EPS 34.60 33.87 32.71 41.21 30.59 29.46 0.00 -
EY 2.89 2.95 3.06 2.43 3.27 3.39 0.00 -
DY 0.00 2.25 2.02 2.06 1.06 1.35 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 7.94 11.93 11.91 14.51 11.58 12.40 0.00 -
P/EPS 28.74 33.49 32.88 40.98 31.77 39.42 0.00 -
EY 3.48 2.99 3.04 2.44 3.15 2.54 0.00 -
DY 0.00 2.28 2.01 2.07 1.02 1.01 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