[NOVA] YoY TTM Result on 30-Sep-2022 [#1]

Stock
[NOVA] NOVA WELLNESS GROUP BERHAD
Announcement Date
16-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -5.83%
YoY- -12.24%
Quarter Report
Latest QR
Upcoming QR
NOVA's Result
NOVA's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 41,031 43,972 46,679 45,897 37,323 30,735 17,623 15.11%
PBT 10,324 17,274 18,883 22,638 18,616 16,714 6,570 7.81%
Tax -3,076 -3,947 -3,874 -5,536 -4,751 -4,096 -1,932 8.05%
NP 7,248 13,327 15,009 17,102 13,865 12,618 4,638 7.71%
-
NP to SH 7,195 13,327 15,009 17,102 13,865 12,618 4,638 7.58%
-
Tax Rate 29.79% 22.85% 20.52% 24.45% 25.52% 24.51% 29.41% -
Total Cost 33,783 30,645 31,670 28,795 23,458 18,117 12,985 17.25%
-
Net Worth 111,551 108,364 104,883 98,500 92,145 79,435 73,081 7.29%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - 6,524 10,326 5,719 1,747 1,588 - -
Div Payout % - 48.96% 68.80% 33.44% 12.60% 12.59% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 111,551 108,364 104,883 98,500 92,145 79,435 73,081 7.29%
NOSH 318,719 318,719 318,185 317,743 317,743 317,743 317,743 0.05%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 17.66% 30.31% 32.15% 37.26% 37.15% 41.05% 26.32% -
ROE 6.45% 12.30% 14.31% 17.36% 15.05% 15.88% 6.35% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 12.87 13.80 14.69 14.44 11.75 9.67 5.55 15.03%
EPS 2.26 4.18 4.72 5.38 4.36 3.97 1.46 7.54%
DPS 0.00 2.05 3.25 1.80 0.55 0.50 0.00 -
NAPS 0.35 0.34 0.33 0.31 0.29 0.25 0.23 7.24%
Adjusted Per Share Value based on latest NOSH - 318,185
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 12.87 13.80 14.65 14.40 11.71 9.64 5.53 15.10%
EPS 2.26 4.18 4.71 5.37 4.35 3.96 1.46 7.54%
DPS 0.00 2.05 3.24 1.79 0.55 0.50 0.00 -
NAPS 0.35 0.34 0.3291 0.3091 0.2891 0.2492 0.2293 7.29%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.45 0.72 0.91 0.86 0.895 0.56 0.56 -
P/RPS 3.50 5.22 6.20 5.95 7.62 5.79 10.10 -16.17%
P/EPS 19.93 17.22 19.27 15.98 20.51 14.10 38.36 -10.32%
EY 5.02 5.81 5.19 6.26 4.88 7.09 2.61 11.50%
DY 0.00 2.85 3.57 2.09 0.61 0.89 0.00 -
P/NAPS 1.29 2.12 2.76 2.77 3.09 2.24 2.43 -10.00%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 19/11/24 07/11/23 16/11/22 16/11/21 16/11/20 27/11/19 - -
Price 0.46 0.69 0.905 0.915 0.97 0.62 0.00 -
P/RPS 3.57 5.00 6.16 6.33 8.26 6.41 0.00 -
P/EPS 20.38 16.50 19.16 17.00 22.23 15.61 0.00 -
EY 4.91 6.06 5.22 5.88 4.50 6.41 0.00 -
DY 0.00 2.97 3.59 1.97 0.57 0.81 0.00 -
P/NAPS 1.31 2.03 2.74 2.95 3.34 2.48 0.00 -

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