[NOVA] YoY TTM 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- 8.14%
YoY- 24.92%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 41,223 45,638 49,777 39,934 33,215 27,987 4,752 43.29%
PBT 14,482 16,926 23,984 20,402 17,476 12,378 1,810 41.37%
Tax -3,472 -3,990 -5,105 -5,289 -3,710 -4,001 -430 41.59%
NP 11,010 12,936 18,879 15,113 13,766 8,377 1,380 41.31%
-
NP to SH 10,957 12,936 18,879 15,113 13,766 8,377 1,380 41.19%
-
Tax Rate 23.97% 23.57% 21.29% 25.92% 21.23% 32.32% 23.76% -
Total Cost 30,213 32,702 30,898 24,821 19,449 19,610 3,372 44.06%
-
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 - 10,496 6,354 5,719 1,747 1,588 - -
Div Payout % - 81.14% 33.66% 37.84% 12.69% 18.97% - -
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 26.71% 28.34% 37.93% 37.84% 41.45% 29.93% 29.04% -
ROE 10.11% 12.69% 19.17% 16.99% 16.66% 11.46% 4.18% -
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 12.93 14.32 15.67 12.57 10.45 8.81 3.45 24.60%
EPS 3.44 4.06 5.94 4.76 4.33 2.64 1.00 22.84%
DPS 0.00 3.30 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 12.93 14.32 15.62 12.53 10.42 8.78 1.49 43.30%
EPS 3.44 4.06 5.92 4.74 4.32 2.63 0.43 41.37%
DPS 0.00 3.29 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 4.21 6.04 5.75 7.00 4.30 5.34 0.00 -
P/EPS 15.85 21.31 15.15 18.50 10.39 17.83 0.00 -
EY 6.31 4.69 6.60 5.40 9.63 5.61 0.00 -
DY 0.00 3.82 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 05/06/24 23/05/23 24/05/22 18/05/21 21/05/20 16/05/19 - -
Price 0.535 0.86 0.91 0.875 0.78 0.445 0.00 -
P/RPS 4.14 6.01 5.81 6.96 7.46 5.05 0.00 -
P/EPS 15.56 21.19 15.32 18.40 18.00 16.88 0.00 -
EY 6.43 4.72 6.53 5.44 5.55 5.92 0.00 -
DY 0.00 3.84 2.20 2.06 0.71 1.12 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