[NPS] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[NPS] NOVA PHARMA SOLUTIONS BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 112.33%
YoY- 174.27%
Quarter Report
Latest QR
Upcoming QR
NPS's Result
NPS's Financial Summary
View:
Show?
TTM Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 8,959 7,245 7,123 6,279 5,650 4,235 12,736 -11.06%
PBT 3,032 1,533 1,662 546 267 -722 1,879 17.29%
Tax -668 -366 -364 -64 -8 -8 -31 178.27%
NP 2,364 1,167 1,298 482 259 -730 1,848 8.55%
-
NP to SH 2,364 1,167 1,298 482 227 -649 1,932 6.95%
-
Tax Rate 22.03% 23.87% 21.90% 11.72% 3.00% - 1.65% -
Total Cost 6,595 6,078 5,825 5,797 5,391 4,965 10,888 -15.38%
-
Net Worth 13,410 11,175 11,324 10,281 9,983 9,834 9,774 11.11%
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div 372 372 - - - - 1,194 -32.20%
Div Payout % 15.76% 31.92% - - - - 61.83% -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 13,410 11,175 11,324 10,281 9,983 9,834 9,774 11.11%
NOSH 149,009 149,009 149,009 149,009 149,009 149,009 149,009 0.00%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin 26.39% 16.11% 18.22% 7.68% 4.58% -17.24% 14.51% -
ROE 17.63% 10.44% 11.46% 4.69% 2.27% -6.60% 19.76% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 6.01 4.86 4.78 4.21 3.79 2.84 8.47 -10.80%
EPS 1.59 0.78 0.87 0.32 0.15 -0.44 1.28 7.49%
DPS 0.25 0.25 0.00 0.00 0.00 0.00 0.79 -31.85%
NAPS 0.09 0.075 0.076 0.069 0.067 0.066 0.065 11.45%
Adjusted Per Share Value based on latest NOSH - 149,009
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 6.01 4.86 4.78 4.21 3.79 2.84 8.55 -11.08%
EPS 1.59 0.78 0.87 0.32 0.15 -0.44 1.30 6.94%
DPS 0.25 0.25 0.00 0.00 0.00 0.00 0.80 -32.13%
NAPS 0.09 0.075 0.076 0.069 0.067 0.066 0.0656 11.11%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 -
Price 0.23 0.23 0.23 0.23 0.23 0.26 0.35 -
P/RPS 3.83 4.73 4.81 5.46 6.07 9.15 4.13 -2.48%
P/EPS 14.50 29.37 26.40 71.10 150.98 -59.70 27.24 -18.95%
EY 6.90 3.41 3.79 1.41 0.66 -1.68 3.67 23.42%
DY 1.09 1.09 0.00 0.00 0.00 0.00 2.27 -21.69%
P/NAPS 2.56 3.07 3.03 3.33 3.43 3.94 5.38 -21.92%
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 15/08/23 20/02/23 22/08/22 23/02/22 27/08/21 23/02/21 07/08/20 -
Price 0.23 0.23 0.23 0.23 0.23 0.28 0.35 -
P/RPS 3.83 4.73 4.81 5.46 6.07 9.85 4.13 -2.48%
P/EPS 14.50 29.37 26.40 71.10 150.98 -64.29 27.24 -18.95%
EY 6.90 3.41 3.79 1.41 0.66 -1.56 3.67 23.42%
DY 1.09 1.09 0.00 0.00 0.00 0.00 2.27 -21.69%
P/NAPS 2.56 3.07 3.03 3.33 3.43 4.24 5.38 -21.92%

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