[NPS] YoY Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[NPS] NOVA PHARMA SOLUTIONS BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 17.01%
YoY- -159.54%
Quarter Report
Latest QR
Upcoming QR
NPS's Result
NPS'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 10,379 7,245 6,279 4,235 6,295 7,898 7,133 6.44%
PBT 5,004 1,443 546 -722 1,151 2,169 2,659 11.10%
Tax -1,063 -276 -64 -8 -32 -5 -10 117.57%
NP 3,941 1,167 482 -730 1,119 2,164 2,649 6.84%
-
NP to SH 3,941 1,167 482 -649 1,090 2,164 2,649 6.84%
-
Tax Rate 21.24% 19.13% 11.72% - 2.78% 0.23% 0.38% -
Total Cost 6,438 6,078 5,797 4,965 5,176 5,734 4,484 6.21%
-
Net Worth 14,304 11,175 10,281 9,834 10,430 10,288 343 86.16%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 372 - - 298 896 17 -
Div Payout % - 31.92% - - 27.34% 41.43% 0.67% -
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 14,304 11,175 10,281 9,834 10,430 10,288 343 86.16%
NOSH 149,009 149,009 149,009 149,009 149,009 149,009 6,861 66.99%
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 37.97% 16.11% 7.68% -17.24% 17.78% 27.40% 37.14% -
ROE 27.55% 10.44% 4.69% -6.60% 10.45% 21.03% 772.19% -
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 6.97 4.86 4.21 2.84 4.22 5.37 103.96 -36.24%
EPS 2.64 0.78 0.32 -0.44 0.73 1.47 0.39 37.51%
DPS 0.00 0.25 0.00 0.00 0.20 0.61 0.26 -
NAPS 0.096 0.075 0.069 0.066 0.07 0.07 0.05 11.47%
Adjusted Per Share Value based on latest NOSH - 149,009
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.97 4.86 4.21 2.84 4.22 5.30 4.79 6.44%
EPS 2.64 0.78 0.32 -0.44 0.73 1.45 1.78 6.78%
DPS 0.00 0.25 0.00 0.00 0.20 0.60 0.01 -
NAPS 0.096 0.075 0.069 0.066 0.07 0.069 0.0023 86.19%
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 0.225 0.23 0.23 0.26 0.35 0.23 0.00 -
P/RPS 3.23 4.73 5.46 9.15 8.28 4.28 0.00 -
P/EPS 8.51 29.37 71.10 -59.70 47.85 15.62 0.00 -
EY 11.75 3.41 1.41 -1.68 2.09 6.40 0.00 -
DY 0.00 1.09 0.00 0.00 0.57 2.65 0.00 -
P/NAPS 2.34 3.07 3.33 3.94 5.00 3.29 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 22/02/24 20/02/23 23/02/22 23/02/21 21/02/20 21/02/19 28/02/18 -
Price 0.225 0.23 0.23 0.28 0.35 0.23 0.00 -
P/RPS 3.23 4.73 5.46 9.85 8.28 4.28 0.00 -
P/EPS 8.51 29.37 71.10 -64.29 47.85 15.62 0.00 -
EY 11.75 3.41 1.41 -1.56 2.09 6.40 0.00 -
DY 0.00 1.09 0.00 0.00 0.57 2.65 0.00 -
P/NAPS 2.34 3.07 3.33 4.24 5.00 3.29 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