[WELLCAL] QoQ Annualized Quarter Result on 30-Sep-2009 [#4]

Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 14.84%
YoY- -22.03%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 91,217 86,296 81,348 79,024 78,974 85,212 105,928 -9.51%
PBT 16,378 16,524 19,236 14,490 12,684 12,092 15,540 3.57%
Tax -1,604 -1,388 -1,676 -1,147 -1,065 -934 -1,296 15.31%
NP 14,774 15,136 17,560 13,343 11,618 11,158 14,244 2.47%
-
NP to SH 14,774 15,136 17,560 13,343 11,618 11,158 14,244 2.47%
-
Tax Rate 9.79% 8.40% 8.71% 7.92% 8.40% 7.72% 8.34% -
Total Cost 76,442 71,160 63,788 65,681 67,356 74,054 91,684 -11.44%
-
Net Worth 76,674 80,270 76,923 79,560 78,477 75,161 75,606 0.94%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 14,004 14,427 15,725 14,253 8,619 5,165 10,321 22.62%
Div Payout % 94.79% 95.32% 89.55% 106.82% 74.18% 46.30% 72.46% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 76,674 80,270 76,923 79,560 78,477 75,161 75,606 0.94%
NOSH 131,291 131,161 131,044 129,576 129,287 129,143 129,021 1.17%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 16.20% 17.54% 21.59% 16.88% 14.71% 13.09% 13.45% -
ROE 19.27% 18.86% 22.83% 16.77% 14.81% 14.85% 18.84% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 69.48 65.79 62.08 60.99 61.08 65.98 82.10 -10.55%
EPS 11.25 11.54 13.40 10.31 8.99 8.64 11.04 1.26%
DPS 10.67 11.00 12.00 11.00 6.67 4.00 8.00 21.23%
NAPS 0.584 0.612 0.587 0.614 0.607 0.582 0.586 -0.22%
Adjusted Per Share Value based on latest NOSH - 130,557
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 18.32 17.33 16.34 15.87 15.86 17.11 21.27 -9.49%
EPS 2.97 3.04 3.53 2.68 2.33 2.24 2.86 2.55%
DPS 2.81 2.90 3.16 2.86 1.73 1.04 2.07 22.66%
NAPS 0.154 0.1612 0.1545 0.1598 0.1576 0.1509 0.1518 0.96%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.27 1.27 1.31 1.14 1.00 0.79 1.03 -
P/RPS 1.83 1.93 2.11 1.87 1.64 1.20 1.25 29.02%
P/EPS 11.29 11.01 9.78 11.07 11.13 9.14 9.33 13.59%
EY 8.86 9.09 10.23 9.03 8.99 10.94 10.72 -11.96%
DY 8.40 8.66 9.16 9.65 6.67 5.06 7.77 5.34%
P/NAPS 2.17 2.08 2.23 1.86 1.65 1.36 1.76 15.02%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 13/08/10 14/05/10 25/02/10 20/11/09 13/08/09 15/05/09 23/02/09 -
Price 1.29 1.29 1.28 1.22 1.42 1.00 0.95 -
P/RPS 1.86 1.96 2.06 2.00 2.32 1.52 1.16 37.11%
P/EPS 11.46 11.18 9.55 11.85 15.80 11.57 8.61 21.06%
EY 8.72 8.95 10.47 8.44 6.33 8.64 11.62 -17.46%
DY 8.27 8.53 9.38 9.02 4.69 4.00 8.42 -1.19%
P/NAPS 2.21 2.11 2.18 1.99 2.34 1.72 1.62 23.07%

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