[NOVA] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[NOVA] NOVA WELLNESS GROUP BERHAD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 50.03%
YoY- 30.71%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 19,053 9,049 34,266 23,589 14,813 5,993 29,695 -25.50%
PBT 8,946 3,563 17,502 10,835 7,209 2,480 14,743 -28.21%
Tax -2,200 -873 -4,497 -2,732 -1,808 -620 -3,801 -30.43%
NP 6,746 2,690 13,005 8,103 5,401 1,860 10,942 -27.45%
-
NP to SH 6,746 2,690 13,005 8,103 5,401 1,860 10,942 -27.45%
-
Tax Rate 24.59% 24.50% 25.69% 25.21% 25.08% 25.00% 25.78% -
Total Cost 12,307 6,359 21,261 15,486 9,412 4,133 18,753 -24.38%
-
Net Worth 92,145 92,145 85,790 82,613 79,435 79,435 76,258 13.38%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 5,719 - 1,747 1,747 1,747 - 1,588 134.04%
Div Payout % 84.78% - 13.44% 21.57% 32.36% - 14.52% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 92,145 92,145 85,790 82,613 79,435 79,435 76,258 13.38%
NOSH 317,743 317,743 317,743 317,743 317,743 317,743 317,743 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 35.41% 29.73% 37.95% 34.35% 36.46% 31.04% 36.85% -
ROE 7.32% 2.92% 15.16% 9.81% 6.80% 2.34% 14.35% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 6.00 2.85 10.78 7.42 4.66 1.89 9.35 -25.50%
EPS 2.12 0.85 4.09 2.55 1.70 0.59 3.44 -27.47%
DPS 1.80 0.00 0.55 0.55 0.55 0.00 0.50 133.98%
NAPS 0.29 0.29 0.27 0.26 0.25 0.25 0.24 13.38%
Adjusted Per Share Value based on latest NOSH - 317,743
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 5.98 2.84 10.75 7.40 4.65 1.88 9.32 -25.50%
EPS 2.12 0.84 4.08 2.54 1.69 0.58 3.43 -27.33%
DPS 1.79 0.00 0.55 0.55 0.55 0.00 0.50 133.11%
NAPS 0.2891 0.2891 0.2692 0.2592 0.2492 0.2492 0.2393 13.36%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.875 0.895 0.64 0.45 0.52 0.56 0.44 -
P/RPS 14.59 31.43 5.93 6.06 11.15 29.69 4.71 111.77%
P/EPS 41.21 105.72 15.64 17.65 30.59 95.66 12.78 117.49%
EY 2.43 0.95 6.40 5.67 3.27 1.05 7.83 -53.99%
DY 2.06 0.00 0.86 1.22 1.06 0.00 1.14 48.09%
P/NAPS 3.02 3.09 2.37 1.73 2.08 2.24 1.83 39.43%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 09/02/21 16/11/20 18/08/20 21/05/20 25/02/20 27/11/19 26/08/19 -
Price 0.87 0.97 1.19 0.78 0.54 0.62 0.42 -
P/RPS 14.51 34.06 11.03 10.51 11.58 32.87 4.49 117.80%
P/EPS 40.98 114.58 29.07 30.59 31.77 105.91 12.20 123.46%
EY 2.44 0.87 3.44 3.27 3.15 0.94 8.20 -55.26%
DY 2.07 0.00 0.46 0.71 1.02 0.00 1.19 44.39%
P/NAPS 3.00 3.34 4.41 3.00 2.16 2.48 1.75 43.00%

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