[NOVA] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[NOVA] NOVA WELLNESS GROUP BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 84.82%
YoY- 42.54%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 12,007 49,136 38,552 26,550 14,464 40,482 29,256 -44.74%
PBT 5,644 20,104 18,383 12,741 6,879 19,289 13,708 -44.62%
Tax -1,371 -4,179 -3,895 -3,125 -1,676 -4,732 -3,523 -46.66%
NP 4,273 15,925 14,488 9,616 5,203 14,557 10,185 -43.92%
-
NP to SH 4,273 15,925 14,488 9,616 5,203 14,557 10,185 -43.92%
-
Tax Rate 24.29% 20.79% 21.19% 24.53% 24.36% 24.53% 25.70% -
Total Cost 7,734 33,211 24,064 16,934 9,261 25,925 19,071 -45.18%
-
Net Worth 104,883 101,678 98,500 98,500 98,500 95,323 88,968 11.58%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 10,326 6,354 6,354 - 5,719 5,719 -
Div Payout % - 64.85% 43.86% 66.09% - 39.29% 56.16% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 104,883 101,678 98,500 98,500 98,500 95,323 88,968 11.58%
NOSH 318,185 317,793 317,743 317,743 317,743 317,743 317,743 0.09%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 35.59% 32.41% 37.58% 36.22% 35.97% 35.96% 34.81% -
ROE 4.07% 15.66% 14.71% 9.76% 5.28% 15.27% 11.45% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3.78 15.46 12.13 8.36 4.55 12.74 9.21 -44.74%
EPS 1.34 5.01 4.56 3.03 1.64 4.58 3.21 -44.11%
DPS 0.00 3.25 2.00 2.00 0.00 1.80 1.80 -
NAPS 0.33 0.32 0.31 0.31 0.31 0.30 0.28 11.56%
Adjusted Per Share Value based on latest NOSH - 317,743
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3.77 15.42 12.10 8.33 4.54 12.70 9.18 -44.72%
EPS 1.34 5.00 4.55 3.02 1.63 4.57 3.20 -43.99%
DPS 0.00 3.24 1.99 1.99 0.00 1.79 1.79 -
NAPS 0.3291 0.319 0.3091 0.3091 0.3091 0.2991 0.2791 11.60%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.91 0.88 0.90 0.99 0.86 0.855 0.88 -
P/RPS 24.09 5.69 7.42 11.85 18.89 6.71 9.56 85.07%
P/EPS 67.69 17.56 19.74 32.71 52.52 18.66 27.45 82.42%
EY 1.48 5.70 5.07 3.06 1.90 5.36 3.64 -45.08%
DY 0.00 3.69 2.22 2.02 0.00 2.11 2.05 -
P/NAPS 2.76 2.75 2.90 3.19 2.77 2.85 3.14 -8.23%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 16/11/22 25/08/22 24/05/22 22/02/22 16/11/21 09/09/21 18/05/21 -
Price 0.905 0.97 0.91 0.995 0.915 0.85 0.875 -
P/RPS 23.96 6.27 7.50 11.91 20.10 6.67 9.50 85.18%
P/EPS 67.31 19.35 19.96 32.88 55.88 18.55 27.30 82.40%
EY 1.49 5.17 5.01 3.04 1.79 5.39 3.66 -45.04%
DY 0.00 3.35 2.20 2.01 0.00 2.12 2.06 -
P/NAPS 2.74 3.03 2.94 3.21 2.95 2.83 3.13 -8.48%

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