[NOVA] QoQ TTM 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- 2.08%
YoY- 21.44%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 46,679 49,136 49,777 47,978 45,897 40,482 39,934 10.95%
PBT 18,883 20,118 23,984 23,116 22,638 19,322 20,402 -5.02%
Tax -3,874 -4,179 -5,105 -5,658 -5,536 -4,733 -5,289 -18.72%
NP 15,009 15,939 18,879 17,458 17,102 14,589 15,113 -0.45%
-
NP to SH 15,009 15,939 18,879 17,458 17,102 14,589 15,113 -0.45%
-
Tax Rate 20.52% 20.77% 21.29% 24.48% 24.45% 24.50% 25.92% -
Total Cost 31,670 33,197 30,898 30,520 28,795 25,893 24,821 17.62%
-
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 10,326 6,354 6,354 5,719 5,719 5,719 48.22%
Div Payout % 68.80% 64.79% 33.66% 36.40% 33.44% 39.20% 37.84% -
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 32.15% 32.44% 37.93% 36.39% 37.26% 36.04% 37.84% -
ROE 14.31% 15.68% 19.17% 17.72% 17.36% 15.30% 16.99% -
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 14.69 15.46 15.67 15.10 14.44 12.74 12.57 10.93%
EPS 4.72 5.02 5.94 5.49 5.38 4.59 4.76 -0.56%
DPS 3.25 3.25 2.00 2.00 1.80 1.80 1.80 48.22%
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 14.65 15.42 15.62 15.05 14.40 12.70 12.53 10.97%
EPS 4.71 5.00 5.92 5.48 5.37 4.58 4.74 -0.42%
DPS 3.24 3.24 1.99 1.99 1.79 1.79 1.79 48.46%
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 6.20 5.69 5.75 6.56 5.95 6.71 7.00 -7.76%
P/EPS 19.27 17.54 15.15 18.02 15.98 18.62 18.50 2.75%
EY 5.19 5.70 6.60 5.55 6.26 5.37 5.40 -2.60%
DY 3.57 3.69 2.22 2.02 2.09 2.11 2.05 44.69%
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 6.16 6.27 5.81 6.59 6.33 6.67 6.96 -7.81%
P/EPS 19.16 19.34 15.32 18.11 17.00 18.51 18.40 2.73%
EY 5.22 5.17 6.53 5.52 5.88 5.40 5.44 -2.71%
DY 3.59 3.35 2.20 2.01 1.97 2.12 2.06 44.76%
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