[NOVA] YoY TTM 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- 3.69%
YoY- 9.88%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 42,187 46,597 47,978 38,508 31,677 25,500 0 -
PBT 15,289 18,681 23,116 19,265 17,103 10,916 0 -
Tax -3,184 -3,802 -5,658 -4,889 -4,020 -3,198 0 -
NP 12,105 14,879 17,458 14,376 13,083 7,718 0 -
-
NP to SH 12,052 14,879 17,458 14,376 13,083 7,718 0 -
-
Tax Rate 20.83% 20.35% 24.48% 25.38% 23.50% 29.30% - -
Total Cost 30,082 31,718 30,520 24,132 18,594 17,782 0 -
-
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 - 10,496 6,354 5,719 1,747 1,588 - -
Div Payout % - 70.54% 36.40% 39.78% 13.36% 20.58% - -
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 0 -
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 28.69% 31.93% 36.39% 37.33% 41.30% 30.27% 0.00% -
ROE 11.12% 14.17% 17.72% 15.60% 16.47% 11.04% 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 13.24 14.64 15.10 12.12 9.97 8.03 0.00 -
EPS 3.78 4.68 5.49 4.52 4.12 2.43 0.00 -
DPS 0.00 3.30 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 13.24 14.62 15.05 12.08 9.94 8.00 0.00 -
EPS 3.78 4.67 5.48 4.51 4.10 2.42 0.00 -
DPS 0.00 3.29 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 4.68 6.22 6.56 7.22 5.22 4.61 0.00 -
P/EPS 16.40 19.46 18.02 19.34 12.63 15.23 0.00 -
EY 6.10 5.14 5.55 5.17 7.92 6.56 0.00 -
DY 0.00 3.63 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 0.51 0.00 -
P/RPS 3.89 6.15 6.59 7.18 5.42 6.35 0.00 -
P/EPS 13.62 19.25 18.11 19.23 13.11 21.00 0.00 -
EY 7.34 5.19 5.52 5.20 7.62 4.76 0.00 -
DY 0.00 3.67 2.01 2.07 1.02 0.98 0.00 -
P/NAPS 1.51 2.73 3.21 3.00 2.16 2.32 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