[WELLCAL] QoQ Annualized Quarter Result on 30-Sep-2008 [#4]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- 5.39%
YoY- 12.53%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 78,974 85,212 105,928 119,091 111,836 108,116 102,224 -15.81%
PBT 12,684 12,092 15,540 18,849 17,892 18,292 17,052 -17.91%
Tax -1,065 -934 -1,296 -1,737 -1,654 -1,760 -1,616 -24.28%
NP 11,618 11,158 14,244 17,112 16,237 16,532 15,436 -17.27%
-
NP to SH 11,618 11,158 14,244 17,112 16,237 16,532 15,436 -17.27%
-
Tax Rate 8.40% 7.72% 8.34% 9.22% 9.24% 9.62% 9.48% -
Total Cost 67,356 74,054 91,684 101,979 95,598 91,584 86,788 -15.56%
-
Net Worth 78,477 75,161 75,606 74,455 74,349 69,096 69,154 8.80%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 8,619 5,165 10,321 11,129 11,400 10,236 13,660 -26.45%
Div Payout % 74.18% 46.30% 72.46% 65.04% 70.21% 61.92% 88.50% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 78,477 75,161 75,606 74,455 74,349 69,096 69,154 8.80%
NOSH 129,287 129,143 129,021 128,372 128,189 127,956 85,376 31.90%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.71% 13.09% 13.45% 14.37% 14.52% 15.29% 15.10% -
ROE 14.81% 14.85% 18.84% 22.98% 21.84% 23.93% 22.32% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 61.08 65.98 82.10 92.77 87.24 84.49 119.73 -36.18%
EPS 8.99 8.64 11.04 13.33 12.67 12.92 18.08 -37.26%
DPS 6.67 4.00 8.00 8.67 8.89 8.00 16.00 -44.22%
NAPS 0.607 0.582 0.586 0.58 0.58 0.54 0.81 -17.51%
Adjusted Per Share Value based on latest NOSH - 129,162
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 15.86 17.11 21.27 23.92 22.46 21.71 20.53 -15.82%
EPS 2.33 2.24 2.86 3.44 3.26 3.32 3.10 -17.34%
DPS 1.73 1.04 2.07 2.24 2.29 2.06 2.74 -26.42%
NAPS 0.1576 0.1509 0.1518 0.1495 0.1493 0.1388 0.1389 8.79%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.00 0.79 1.03 1.16 1.10 1.50 2.26 -
P/RPS 1.64 1.20 1.25 1.25 1.26 1.78 1.89 -9.03%
P/EPS 11.13 9.14 9.33 8.70 8.68 11.61 12.50 -7.45%
EY 8.99 10.94 10.72 11.49 11.52 8.61 8.00 8.09%
DY 6.67 5.06 7.77 7.47 8.08 5.33 7.08 -3.90%
P/NAPS 1.65 1.36 1.76 2.00 1.90 2.78 2.79 -29.56%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 15/05/09 23/02/09 21/11/08 15/08/08 15/05/08 04/02/08 -
Price 1.42 1.00 0.95 1.03 1.16 1.40 2.39 -
P/RPS 2.32 1.52 1.16 1.11 1.33 1.66 2.00 10.41%
P/EPS 15.80 11.57 8.61 7.73 9.16 10.84 13.22 12.63%
EY 6.33 8.64 11.62 12.94 10.92 9.23 7.56 -11.17%
DY 4.69 4.00 8.42 8.42 7.67 5.71 6.69 -21.10%
P/NAPS 2.34 1.72 1.62 1.78 2.00 2.59 2.95 -14.32%

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