[WELLCAL] QoQ Annualized Quarter Result on 31-Mar-2007 [#2]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
14-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 14.32%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 102,224 91,392 88,437 85,482 78,436 67,459 67,394 31.91%
PBT 17,052 16,630 15,534 15,410 13,652 13,297 4,222 152.96%
Tax -1,616 -1,424 -1,505 -1,518 -1,500 -7,417 -322 192.26%
NP 15,436 15,206 14,029 13,892 12,152 5,880 3,900 149.58%
-
NP to SH 15,436 15,206 14,029 13,892 12,152 5,880 3,900 149.58%
-
Tax Rate 9.48% 8.56% 9.69% 9.85% 10.99% 55.78% 7.63% -
Total Cost 86,788 76,186 74,408 71,590 66,284 61,579 63,494 23.09%
-
Net Worth 69,154 65,528 0 60,327 59,257 22,050 10,853 242.54%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 13,660 5,317 5,961 6,032 12,018 1,219 880 519.16%
Div Payout % 88.50% 34.97% 42.49% 43.43% 98.90% 20.74% 22.57% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 69,154 65,528 0 60,327 59,257 22,050 10,853 242.54%
NOSH 85,376 84,011 83,879 83,787 83,461 33,409 18,089 180.57%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.10% 16.64% 15.86% 16.25% 15.49% 8.72% 5.79% -
ROE 22.32% 23.21% 0.00% 23.03% 20.51% 26.67% 35.93% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 119.73 108.79 105.43 102.02 93.98 201.92 372.57 -52.98%
EPS 18.08 12.07 11.19 16.58 14.56 17.60 21.56 -11.04%
DPS 16.00 6.33 7.11 7.20 14.40 3.65 4.87 120.52%
NAPS 0.81 0.78 0.00 0.72 0.71 0.66 0.60 22.08%
Adjusted Per Share Value based on latest NOSH - 84,064
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.52 18.34 17.75 17.16 15.74 13.54 13.53 31.90%
EPS 3.10 3.05 2.82 2.79 2.44 1.18 0.78 150.27%
DPS 2.74 1.07 1.20 1.21 2.41 0.24 0.18 511.17%
NAPS 0.1388 0.1315 0.00 0.1211 0.1189 0.0443 0.0218 242.36%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - -
Price 2.26 2.35 2.86 2.80 2.78 1.96 0.00 -
P/RPS 1.89 2.16 2.71 2.74 2.96 0.97 0.00 -
P/EPS 12.50 12.98 17.10 16.89 19.09 11.14 0.00 -
EY 8.00 7.70 5.85 5.92 5.24 8.98 0.00 -
DY 7.08 2.69 2.48 2.57 5.18 1.86 0.00 -
P/NAPS 2.79 3.01 0.00 3.89 3.92 2.97 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 04/02/08 03/12/07 17/08/07 14/05/07 09/02/07 20/11/06 16/08/06 -
Price 2.39 2.20 2.35 3.20 3.10 2.19 1.61 -
P/RPS 2.00 2.02 2.23 3.14 3.30 1.08 0.43 177.85%
P/EPS 13.22 12.15 14.05 19.30 21.29 12.44 7.47 46.15%
EY 7.56 8.23 7.12 5.18 4.70 8.04 13.39 -31.61%
DY 6.69 2.88 3.02 2.25 4.65 1.67 3.02 69.68%
P/NAPS 2.95 2.82 0.00 4.44 4.37 3.32 2.68 6.58%

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