[WELLCAL] QoQ Annualized Quarter Result on 30-Jun-2017 [#3]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- -3.68%
YoY- 13.08%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 165,264 169,028 159,133 154,024 153,012 151,408 134,470 14.75%
PBT 38,200 40,952 47,825 46,766 48,608 49,984 39,765 -2.64%
Tax -10,154 -9,144 -11,664 -11,720 -12,224 -11,824 -8,474 12.82%
NP 28,046 31,808 36,161 35,046 36,384 38,160 31,291 -7.04%
-
NP to SH 28,046 31,808 36,161 35,046 36,384 38,160 31,291 -7.04%
-
Tax Rate 26.58% 22.33% 24.39% 25.06% 25.15% 23.66% 21.31% -
Total Cost 137,218 137,220 122,972 118,977 116,628 113,248 103,179 20.95%
-
Net Worth 102,079 104,071 103,573 101,249 100,919 100,053 65,420 34.56%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 27,387 30,872 30,723 27,221 30,541 30,581 20,356 21.89%
Div Payout % 97.65% 97.06% 84.96% 77.67% 83.94% 80.14% 65.06% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 102,079 104,071 103,573 101,249 100,919 100,053 65,420 34.56%
NOSH 497,947 497,947 497,947 331,965 331,970 332,404 332,083 31.03%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 16.97% 18.82% 22.72% 22.75% 23.78% 25.20% 23.27% -
ROE 27.47% 30.56% 34.91% 34.61% 36.05% 38.14% 47.83% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 33.19 33.94 31.96 46.40 46.09 45.55 40.49 -12.42%
EPS 5.64 6.40 7.26 10.56 10.96 11.48 6.28 -6.92%
DPS 5.50 6.20 6.17 8.20 9.20 9.20 6.13 -6.98%
NAPS 0.205 0.209 0.208 0.305 0.304 0.301 0.197 2.69%
Adjusted Per Share Value based on latest NOSH - 331,965
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 33.19 33.94 31.96 30.93 30.73 30.41 27.00 14.76%
EPS 5.64 6.39 7.26 7.04 7.31 7.66 6.28 -6.92%
DPS 5.50 6.20 6.17 5.47 6.13 6.14 4.09 21.85%
NAPS 0.205 0.209 0.208 0.2033 0.2027 0.2009 0.1314 34.55%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.39 1.50 1.29 2.15 2.22 1.81 1.96 -
P/RPS 4.19 4.42 4.04 4.63 4.82 3.97 4.84 -9.17%
P/EPS 24.68 23.48 17.76 20.36 20.26 15.77 20.80 12.08%
EY 4.05 4.26 5.63 4.91 4.94 6.34 4.81 -10.84%
DY 3.96 4.13 4.78 3.81 4.14 5.08 3.13 16.99%
P/NAPS 6.78 7.18 6.20 7.05 7.30 6.01 9.95 -22.58%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 26/02/18 28/11/17 28/08/17 22/05/17 23/02/17 28/11/16 -
Price 1.39 1.46 1.46 2.16 2.18 1.90 1.83 -
P/RPS 4.19 4.30 4.57 4.66 4.73 4.17 4.52 -4.93%
P/EPS 24.68 22.86 20.10 20.46 19.89 16.55 19.42 17.34%
EY 4.05 4.38 4.97 4.89 5.03 6.04 5.15 -14.81%
DY 3.96 4.25 4.23 3.80 4.22 4.84 3.35 11.80%
P/NAPS 6.78 6.99 7.02 7.08 7.17 6.31 9.29 -18.95%

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