[NOVA] YoY Cumulative Quarter 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- 50.67%
YoY- 42.25%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 30,744 35,053 38,552 29,256 23,589 19,926 17,238 10.11%
PBT 9,761 15,202 18,383 13,708 10,835 8,941 7,685 4.06%
Tax -2,408 -3,705 -3,895 -3,523 -2,732 -2,742 -1,797 4.99%
NP 7,353 11,497 14,488 10,185 8,103 6,199 5,888 3.76%
-
NP to SH 7,296 11,431 14,488 10,185 8,103 6,199 5,888 3.63%
-
Tax Rate 24.67% 24.37% 21.19% 25.70% 25.21% 30.67% 23.38% -
Total Cost 23,391 23,556 24,064 19,071 15,486 13,727 11,350 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 3,983 6,532 6,354 5,719 1,747 1,588 - -
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 6.73% 11.21% 14.71% 11.45% 9.81% 8.48% 17.83% -
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 9.65 11.00 12.13 9.21 7.42 6.27 12.53 -4.25%
EPS 2.31 3.61 4.56 3.21 2.55 1.98 4.28 -9.75%
DPS 1.25 2.05 2.00 1.80 0.55 0.50 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 9.65 11.00 12.10 9.18 7.40 6.25 5.41 10.11%
EPS 2.31 3.59 4.55 3.20 2.54 1.94 1.85 3.76%
DPS 1.25 2.05 1.99 1.79 0.55 0.50 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 5.65 7.86 7.42 9.56 6.06 7.49 0.00 -
P/EPS 23.81 24.11 19.74 27.45 17.65 24.09 0.00 -
EY 4.20 4.15 5.07 3.64 5.67 4.15 0.00 -
DY 2.29 2.37 2.22 2.05 1.22 1.06 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 21/05/24 23/05/23 24/05/22 18/05/21 21/05/20 16/05/19 12/07/18 -
Price 0.615 0.86 0.91 0.875 0.78 0.445 0.00 -
P/RPS 6.38 7.82 7.50 9.50 10.51 7.10 0.00 -
P/EPS 26.87 23.98 19.96 27.30 30.59 22.81 0.00 -
EY 3.72 4.17 5.01 3.66 3.27 4.38 0.00 -
DY 2.03 2.38 2.20 2.06 0.71 1.12 0.00 -
P/NAPS 1.81 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