[NOVA] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[NOVA] NOVA WELLNESS GROUP BERHAD
Announcement Date
18-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 50.98%
YoY- 25.69%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 26,550 14,464 40,482 29,256 19,053 9,049 34,266 -15.60%
PBT 12,741 6,879 19,289 13,708 8,946 3,563 17,502 -19.02%
Tax -3,125 -1,676 -4,732 -3,523 -2,200 -873 -4,497 -21.49%
NP 9,616 5,203 14,557 10,185 6,746 2,690 13,005 -18.18%
-
NP to SH 9,616 5,203 14,557 10,185 6,746 2,690 13,005 -18.18%
-
Tax Rate 24.53% 24.36% 24.53% 25.70% 24.59% 24.50% 25.69% -
Total Cost 16,934 9,261 25,925 19,071 12,307 6,359 21,261 -14.03%
-
Net Worth 98,500 98,500 95,323 88,968 92,145 92,145 85,790 9.62%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 6,354 - 5,719 5,719 5,719 - 1,747 135.94%
Div Payout % 66.09% - 39.29% 56.16% 84.78% - 13.44% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 98,500 98,500 95,323 88,968 92,145 92,145 85,790 9.62%
NOSH 317,743 317,743 317,743 317,743 317,743 317,743 317,743 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 36.22% 35.97% 35.96% 34.81% 35.41% 29.73% 37.95% -
ROE 9.76% 5.28% 15.27% 11.45% 7.32% 2.92% 15.16% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 8.36 4.55 12.74 9.21 6.00 2.85 10.78 -15.55%
EPS 3.03 1.64 4.58 3.21 2.12 0.85 4.09 -18.08%
DPS 2.00 0.00 1.80 1.80 1.80 0.00 0.55 135.91%
NAPS 0.31 0.31 0.30 0.28 0.29 0.29 0.27 9.61%
Adjusted Per Share Value based on latest NOSH - 317,743
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 8.33 4.54 12.70 9.18 5.98 2.84 10.75 -15.59%
EPS 3.02 1.63 4.57 3.20 2.12 0.84 4.08 -18.12%
DPS 1.99 0.00 1.79 1.79 1.79 0.00 0.55 135.13%
NAPS 0.3091 0.3091 0.2991 0.2791 0.2891 0.2891 0.2692 9.62%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.99 0.86 0.855 0.88 0.875 0.895 0.64 -
P/RPS 11.85 18.89 6.71 9.56 14.59 31.43 5.93 58.45%
P/EPS 32.71 52.52 18.66 27.45 41.21 105.72 15.64 63.32%
EY 3.06 1.90 5.36 3.64 2.43 0.95 6.40 -38.77%
DY 2.02 0.00 2.11 2.05 2.06 0.00 0.86 76.42%
P/NAPS 3.19 2.77 2.85 3.14 3.02 3.09 2.37 21.84%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 16/11/21 09/09/21 18/05/21 09/02/21 16/11/20 18/08/20 -
Price 0.995 0.915 0.85 0.875 0.87 0.97 1.19 -
P/RPS 11.91 20.10 6.67 9.50 14.51 34.06 11.03 5.23%
P/EPS 32.88 55.88 18.55 27.30 40.98 114.58 29.07 8.53%
EY 3.04 1.79 5.39 3.66 2.44 0.87 3.44 -7.88%
DY 2.01 0.00 2.12 2.06 2.07 0.00 0.46 166.55%
P/NAPS 3.21 2.95 2.83 3.13 3.00 3.34 4.41 -19.03%

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