[NOVA] QoQ Quarter Result on 31-Dec-2020 [#2]

Stock
[NOVA] NOVA WELLNESS GROUP BERHAD
Announcement Date
09-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 50.78%
YoY- 14.41%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 14,464 11,226 10,203 10,004 9,049 10,678 8,777 39.47%
PBT 6,879 5,594 4,782 5,383 3,563 6,674 3,645 52.65%
Tax -1,676 -1,210 -1,323 -1,327 -873 -1,766 -923 48.78%
NP 5,203 4,384 3,459 4,056 2,690 4,908 2,722 53.95%
-
NP to SH 5,203 4,384 3,459 4,056 2,690 4,908 2,722 53.95%
-
Tax Rate 24.36% 21.63% 27.67% 24.65% 24.50% 26.46% 25.32% -
Total Cost 9,261 6,842 6,744 5,948 6,359 5,770 6,055 32.71%
-
Net Worth 98,500 95,323 88,968 92,145 92,145 85,790 82,613 12.42%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 5,719 - - - -
Div Payout % - - - 141.01% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 98,500 95,323 88,968 92,145 92,145 85,790 82,613 12.42%
NOSH 317,743 317,743 317,743 317,743 317,743 317,743 317,743 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 35.97% 39.05% 33.90% 40.54% 29.73% 45.96% 31.01% -
ROE 5.28% 4.60% 3.89% 4.40% 2.92% 5.72% 3.29% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.55 3.53 3.21 3.15 2.85 3.36 2.76 39.50%
EPS 1.64 1.38 1.09 1.28 0.85 1.54 0.86 53.71%
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.28 0.29 0.29 0.27 0.26 12.42%
Adjusted Per Share Value based on latest NOSH - 317,743
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.54 3.52 3.20 3.14 2.84 3.35 2.75 39.64%
EPS 1.63 1.38 1.09 1.27 0.84 1.54 0.85 54.29%
DPS 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
NAPS 0.3091 0.2991 0.2791 0.2891 0.2891 0.2692 0.2592 12.44%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.86 0.855 0.88 0.875 0.895 0.64 0.45 -
P/RPS 18.89 24.20 27.41 27.79 31.43 19.04 16.29 10.36%
P/EPS 52.52 61.97 80.84 68.55 105.72 41.43 52.53 -0.01%
EY 1.90 1.61 1.24 1.46 0.95 2.41 1.90 0.00%
DY 0.00 0.00 0.00 2.06 0.00 0.00 0.00 -
P/NAPS 2.77 2.85 3.14 3.02 3.09 2.37 1.73 36.82%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 16/11/21 09/09/21 18/05/21 09/02/21 16/11/20 18/08/20 21/05/20 -
Price 0.915 0.85 0.875 0.87 0.97 1.19 0.78 -
P/RPS 20.10 24.06 27.25 27.63 34.06 35.41 28.24 -20.26%
P/EPS 55.88 61.61 80.38 68.16 114.58 77.04 91.05 -27.75%
EY 1.79 1.62 1.24 1.47 0.87 1.30 1.10 38.30%
DY 0.00 0.00 0.00 2.07 0.00 0.00 0.00 -
P/NAPS 2.95 2.83 3.13 3.00 3.34 4.41 3.00 -1.11%

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