[WELLCAL] QoQ Cumulative 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- 40.52%
YoY- 12.53%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 59,231 42,606 26,482 119,091 83,877 54,058 25,556 75.22%
PBT 9,513 6,046 3,885 18,849 13,419 9,146 4,263 70.84%
Tax -799 -467 -324 -1,737 -1,241 -880 -404 57.62%
NP 8,714 5,579 3,561 17,112 12,178 8,266 3,859 72.20%
-
NP to SH 8,714 5,579 3,561 17,112 12,178 8,266 3,859 72.20%
-
Tax Rate 8.40% 7.72% 8.34% 9.22% 9.25% 9.62% 9.48% -
Total Cost 50,517 37,027 22,921 101,979 71,699 45,792 21,697 75.75%
-
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 6,464 2,582 2,580 11,129 8,550 5,118 3,415 53.07%
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 11.10% 7.42% 4.71% 22.98% 16.38% 11.96% 5.58% -
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 45.81 32.99 20.53 92.77 65.43 42.25 29.93 32.84%
EPS 6.74 4.32 2.76 13.33 9.50 6.46 4.52 30.55%
DPS 5.00 2.00 2.00 8.67 6.67 4.00 4.00 16.05%
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 11.90 8.56 5.32 23.92 16.84 10.86 5.13 75.32%
EPS 1.75 1.12 0.72 3.44 2.45 1.66 0.77 72.94%
DPS 1.30 0.52 0.52 2.24 1.72 1.03 0.69 52.60%
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 2.18 2.39 5.02 1.25 1.68 3.55 7.55 -56.34%
P/EPS 14.84 18.29 37.32 8.70 11.58 23.22 50.00 -55.53%
EY 6.74 5.47 2.68 11.49 8.64 4.31 2.00 124.94%
DY 5.00 2.53 1.94 7.47 6.06 2.67 1.77 99.95%
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 3.10 3.03 4.63 1.11 1.77 3.31 7.98 -46.79%
P/EPS 21.07 23.15 34.42 7.73 12.21 21.67 52.88 -45.88%
EY 4.75 4.32 2.91 12.94 8.19 4.61 1.89 84.95%
DY 3.52 2.00 2.11 8.42 5.75 2.86 1.67 64.46%
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