[WELLCAL] QoQ Cumulative Quarter Result on 30-Sep-2011 [#4]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- 42.16%
YoY- 4.81%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 116,268 78,697 41,354 136,834 99,612 61,503 29,167 151.61%
PBT 23,055 14,984 7,846 22,339 16,280 9,897 5,929 147.48%
Tax -5,624 -3,754 -2,132 -7,014 -5,500 -3,977 -2,901 55.53%
NP 17,431 11,230 5,714 15,325 10,780 5,920 3,028 221.54%
-
NP to SH 17,431 11,230 5,714 15,325 10,780 5,920 3,028 221.54%
-
Tax Rate 24.39% 25.05% 27.17% 31.40% 33.78% 40.18% 48.93% -
Total Cost 98,837 67,467 35,640 121,509 88,832 55,583 26,139 142.90%
-
Net Worth 80,206 79,325 78,964 77,798 77,188 75,417 76,358 3.33%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 15,882 10,594 5,290 15,850 11,215 7,251 3,949 153.11%
Div Payout % 91.12% 94.34% 92.59% 103.43% 104.04% 122.49% 130.43% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 80,206 79,325 78,964 77,798 77,188 75,417 76,358 3.33%
NOSH 132,353 132,429 132,268 132,085 131,946 131,848 131,652 0.35%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 14.99% 14.27% 13.82% 11.20% 10.82% 9.63% 10.38% -
ROE 21.73% 14.16% 7.24% 19.70% 13.97% 7.85% 3.97% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 87.85 59.43 31.27 103.59 75.49 46.65 22.15 150.77%
EPS 13.17 8.48 4.32 11.61 8.17 4.49 2.30 220.40%
DPS 12.00 8.00 4.00 12.00 8.50 5.50 3.00 152.19%
NAPS 0.606 0.599 0.597 0.589 0.585 0.572 0.58 2.96%
Adjusted Per Share Value based on latest NOSH - 132,413
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 23.34 15.80 8.30 27.46 19.99 12.34 5.85 151.76%
EPS 3.50 2.25 1.15 3.08 2.16 1.19 0.61 220.83%
DPS 3.19 2.13 1.06 3.18 2.25 1.46 0.79 153.79%
NAPS 0.161 0.1592 0.1585 0.1562 0.1549 0.1514 0.1533 3.32%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.18 1.49 1.26 1.12 1.15 1.22 1.19 -
P/RPS 2.48 2.51 4.03 1.08 1.52 2.62 5.37 -40.28%
P/EPS 16.55 17.57 29.17 9.65 14.08 27.17 51.74 -53.26%
EY 6.04 5.69 3.43 10.36 7.10 3.68 1.93 114.10%
DY 5.50 5.37 3.17 10.71 7.39 4.51 2.52 68.33%
P/NAPS 3.60 2.49 2.11 1.90 1.97 2.13 2.05 45.60%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 28/05/12 28/02/12 25/11/11 15/08/11 20/05/11 25/02/11 -
Price 2.49 1.76 1.45 1.22 1.13 1.17 1.20 -
P/RPS 2.83 2.96 4.64 1.18 1.50 2.51 5.42 -35.18%
P/EPS 18.91 20.75 33.56 10.52 13.83 26.06 52.17 -49.19%
EY 5.29 4.82 2.98 9.51 7.23 3.84 1.92 96.65%
DY 4.82 4.55 2.76 9.84 7.52 4.70 2.50 54.96%
P/NAPS 4.11 2.94 2.43 2.07 1.93 2.05 2.07 58.03%

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