[WELLCAL] QoQ Annualized Quarter Result on 31-Dec-2012 [#1]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -10.71%
YoY- -8.82%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 131,530 130,429 124,592 126,932 154,188 155,024 157,394 -11.26%
PBT 32,843 30,054 27,130 28,024 30,959 30,740 29,968 6.29%
Tax -8,153 -7,444 -6,836 -7,184 -7,620 -7,498 -7,508 5.64%
NP 24,690 22,610 20,294 20,840 23,339 23,241 22,460 6.50%
-
NP to SH 24,690 22,610 20,294 20,840 23,339 23,241 22,460 6.50%
-
Tax Rate 24.82% 24.77% 25.20% 25.64% 24.61% 24.39% 25.05% -
Total Cost 106,840 107,818 104,298 106,092 130,849 131,782 134,934 -14.40%
-
Net Worth 83,139 82,071 80,512 80,867 80,906 80,206 79,325 3.17%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 23,867 22,981 21,222 21,211 21,186 21,176 21,188 8.25%
Div Payout % 96.67% 101.64% 104.58% 101.78% 90.78% 91.12% 94.34% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 83,139 82,071 80,512 80,867 80,906 80,206 79,325 3.17%
NOSH 132,599 132,587 132,640 132,569 132,416 132,353 132,429 0.08%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.77% 17.34% 16.29% 16.42% 15.14% 14.99% 14.27% -
ROE 29.70% 27.55% 25.21% 25.77% 28.85% 28.98% 28.31% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 99.19 98.37 93.93 95.75 116.44 117.13 118.85 -11.34%
EPS 18.62 17.05 15.30 15.72 17.62 17.56 16.96 6.41%
DPS 18.00 17.33 16.00 16.00 16.00 16.00 16.00 8.16%
NAPS 0.627 0.619 0.607 0.61 0.611 0.606 0.599 3.08%
Adjusted Per Share Value based on latest NOSH - 132,569
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.41 26.19 25.02 25.49 30.96 31.13 31.61 -11.28%
EPS 4.96 4.54 4.08 4.19 4.69 4.67 4.51 6.53%
DPS 4.79 4.62 4.26 4.26 4.25 4.25 4.26 8.12%
NAPS 0.167 0.1648 0.1617 0.1624 0.1625 0.1611 0.1593 3.19%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.83 2.39 2.27 2.38 2.22 2.18 1.49 -
P/RPS 2.85 2.43 2.42 2.49 1.91 1.86 1.25 73.14%
P/EPS 15.20 14.01 14.84 15.14 12.60 12.41 8.79 44.02%
EY 6.58 7.14 6.74 6.61 7.94 8.06 11.38 -30.57%
DY 6.36 7.25 7.05 6.72 7.21 7.34 10.74 -29.45%
P/NAPS 4.51 3.86 3.74 3.90 3.63 3.60 2.49 48.53%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 16/05/13 28/02/13 22/11/12 28/08/12 28/05/12 -
Price 3.29 2.68 2.36 2.20 2.43 2.49 1.76 -
P/RPS 3.32 2.72 2.51 2.30 2.09 2.13 1.48 71.27%
P/EPS 17.67 15.72 15.42 13.99 13.79 14.18 10.38 42.52%
EY 5.66 6.36 6.48 7.15 7.25 7.05 9.64 -29.85%
DY 5.47 6.47 6.78 7.27 6.58 6.43 9.09 -28.70%
P/NAPS 5.25 4.33 3.89 3.61 3.98 4.11 2.94 47.13%

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