[NOVA] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[NOVA] NOVA WELLNESS GROUP BERHAD
Announcement Date
09-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 42.93%
YoY- 11.93%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 38,552 26,550 14,464 40,482 29,256 19,053 9,049 163.03%
PBT 18,383 12,741 6,879 19,289 13,708 8,946 3,563 198.88%
Tax -3,895 -3,125 -1,676 -4,732 -3,523 -2,200 -873 171.26%
NP 14,488 9,616 5,203 14,557 10,185 6,746 2,690 207.57%
-
NP to SH 14,488 9,616 5,203 14,557 10,185 6,746 2,690 207.57%
-
Tax Rate 21.19% 24.53% 24.36% 24.53% 25.70% 24.59% 24.50% -
Total Cost 24,064 16,934 9,261 25,925 19,071 12,307 6,359 143.03%
-
Net Worth 98,500 98,500 98,500 95,323 88,968 92,145 92,145 4.55%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 6,354 6,354 - 5,719 5,719 5,719 - -
Div Payout % 43.86% 66.09% - 39.29% 56.16% 84.78% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 98,500 98,500 98,500 95,323 88,968 92,145 92,145 4.55%
NOSH 317,743 317,743 317,743 317,743 317,743 317,743 317,743 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 37.58% 36.22% 35.97% 35.96% 34.81% 35.41% 29.73% -
ROE 14.71% 9.76% 5.28% 15.27% 11.45% 7.32% 2.92% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 12.13 8.36 4.55 12.74 9.21 6.00 2.85 162.86%
EPS 4.56 3.03 1.64 4.58 3.21 2.12 0.85 206.76%
DPS 2.00 2.00 0.00 1.80 1.80 1.80 0.00 -
NAPS 0.31 0.31 0.31 0.30 0.28 0.29 0.29 4.55%
Adjusted Per Share Value based on latest NOSH - 317,743
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 12.10 8.33 4.54 12.70 9.18 5.98 2.84 163.04%
EPS 4.55 3.02 1.63 4.57 3.20 2.12 0.84 208.74%
DPS 1.99 1.99 0.00 1.79 1.79 1.79 0.00 -
NAPS 0.3091 0.3091 0.3091 0.2991 0.2791 0.2891 0.2891 4.56%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.90 0.99 0.86 0.855 0.88 0.875 0.895 -
P/RPS 7.42 11.85 18.89 6.71 9.56 14.59 31.43 -61.83%
P/EPS 19.74 32.71 52.52 18.66 27.45 41.21 105.72 -67.36%
EY 5.07 3.06 1.90 5.36 3.64 2.43 0.95 205.70%
DY 2.22 2.02 0.00 2.11 2.05 2.06 0.00 -
P/NAPS 2.90 3.19 2.77 2.85 3.14 3.02 3.09 -4.14%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 22/02/22 16/11/21 09/09/21 18/05/21 09/02/21 16/11/20 -
Price 0.91 0.995 0.915 0.85 0.875 0.87 0.97 -
P/RPS 7.50 11.91 20.10 6.67 9.50 14.51 34.06 -63.56%
P/EPS 19.96 32.88 55.88 18.55 27.30 40.98 114.58 -68.84%
EY 5.01 3.04 1.79 5.39 3.66 2.44 0.87 221.61%
DY 2.20 2.01 0.00 2.12 2.06 2.07 0.00 -
P/NAPS 2.94 3.21 2.95 2.83 3.13 3.00 3.34 -8.15%

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