[NOVA] QoQ Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[NOVA] NOVA WELLNESS GROUP BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -32.01%
YoY- 119.86%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 34,266 31,452 29,626 23,972 29,695 26,568 25,374 22.19%
PBT 17,502 14,446 14,418 9,920 14,743 11,921 11,338 33.60%
Tax -4,497 -3,642 -3,616 -2,480 -3,801 -3,656 -3,358 21.51%
NP 13,005 10,804 10,802 7,440 10,942 8,265 7,980 38.52%
-
NP to SH 13,005 10,804 10,802 7,440 10,942 8,265 7,980 38.52%
-
Tax Rate 25.69% 25.21% 25.08% 25.00% 25.78% 30.67% 29.62% -
Total Cost 21,261 20,648 18,824 16,532 18,753 18,302 17,394 14.33%
-
Net Worth 85,790 82,613 79,435 79,435 76,258 73,081 69,903 14.64%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 1,747 2,330 3,495 - 1,588 2,118 3,177 -32.90%
Div Payout % 13.44% 21.57% 32.36% - 14.52% 25.63% 39.82% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 85,790 82,613 79,435 79,435 76,258 73,081 69,903 14.64%
NOSH 317,743 317,743 317,743 317,743 317,743 317,743 317,743 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 37.95% 34.35% 36.46% 31.04% 36.85% 31.11% 31.45% -
ROE 15.16% 13.08% 13.60% 9.37% 14.35% 11.31% 11.42% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.78 9.90 9.32 7.54 9.35 8.36 7.99 22.12%
EPS 4.09 3.40 3.40 2.36 3.44 2.64 2.58 35.99%
DPS 0.55 0.73 1.10 0.00 0.50 0.67 1.00 -32.89%
NAPS 0.27 0.26 0.25 0.25 0.24 0.23 0.22 14.64%
Adjusted Per Share Value based on latest NOSH - 317,743
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.75 9.87 9.30 7.52 9.32 8.34 7.96 22.20%
EPS 4.08 3.39 3.39 2.33 3.43 2.59 2.50 38.65%
DPS 0.55 0.73 1.10 0.00 0.50 0.66 1.00 -32.89%
NAPS 0.2692 0.2592 0.2492 0.2492 0.2393 0.2293 0.2193 14.65%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.64 0.45 0.52 0.56 0.44 0.47 0.37 -
P/RPS 5.93 4.55 5.58 7.42 4.71 5.62 4.63 17.95%
P/EPS 15.64 13.23 15.30 23.92 12.78 18.07 14.73 4.08%
EY 6.40 7.56 6.54 4.18 7.83 5.53 6.79 -3.87%
DY 0.86 1.63 2.12 0.00 1.14 1.42 2.70 -53.39%
P/NAPS 2.37 1.73 2.08 2.24 1.83 2.04 1.68 25.81%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 18/08/20 21/05/20 25/02/20 27/11/19 26/08/19 16/05/19 27/02/19 -
Price 1.19 0.78 0.54 0.62 0.42 0.445 0.495 -
P/RPS 11.03 7.88 5.79 8.22 4.49 5.32 6.20 46.87%
P/EPS 29.07 22.94 15.88 26.48 12.20 17.11 19.71 29.60%
EY 3.44 4.36 6.30 3.78 8.20 5.85 5.07 -22.80%
DY 0.46 0.94 2.04 0.00 1.19 1.50 2.02 -62.74%
P/NAPS 4.41 3.00 2.16 2.48 1.75 1.93 2.25 56.68%

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