[WELLCAL] QoQ Cumulative Quarter Result on 30-Sep-2014 [#4]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- 36.14%
YoY- 19.1%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 119,845 81,907 44,130 146,363 108,932 69,269 35,297 126.40%
PBT 37,074 25,926 13,344 38,603 28,057 18,448 9,372 150.75%
Tax -8,697 -6,029 -3,141 -9,198 -6,458 -4,208 -2,159 153.81%
NP 28,377 19,897 10,203 29,405 21,599 14,240 7,213 149.83%
-
NP to SH 28,377 19,897 10,203 29,405 21,599 14,240 7,213 149.83%
-
Tax Rate 23.46% 23.25% 23.54% 23.83% 23.02% 22.81% 23.04% -
Total Cost 91,468 62,010 33,927 116,958 87,333 55,029 28,084 120.19%
-
Net Worth 91,934 91,014 89,068 86,290 84,936 210,778 83,798 6.39%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 22,900 15,279 7,643 27,546 19,906 13,277 6,629 129.03%
Div Payout % 80.70% 76.79% 74.92% 93.68% 92.17% 93.24% 91.91% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 91,934 91,014 89,068 86,290 84,936 210,778 83,798 6.39%
NOSH 331,894 332,170 332,345 331,884 331,781 331,934 132,591 84.66%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 23.68% 24.29% 23.12% 20.09% 19.83% 20.56% 20.44% -
ROE 30.87% 21.86% 11.46% 34.08% 25.43% 6.76% 8.61% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.11 24.66 13.28 44.10 32.83 20.87 26.62 22.60%
EPS 8.55 5.99 3.07 8.86 6.51 4.29 5.44 35.29%
DPS 6.90 4.60 2.30 8.30 6.00 4.00 5.00 24.02%
NAPS 0.277 0.274 0.268 0.26 0.256 0.635 0.632 -42.38%
Adjusted Per Share Value based on latest NOSH - 332,127
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 24.07 16.45 8.86 29.39 21.88 13.91 7.09 126.39%
EPS 5.70 4.00 2.05 5.91 4.34 2.86 1.45 149.70%
DPS 4.60 3.07 1.54 5.53 4.00 2.67 1.33 129.22%
NAPS 0.1846 0.1828 0.1789 0.1733 0.1706 0.4233 0.1683 6.37%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.90 2.00 1.55 1.63 1.48 1.44 3.81 -
P/RPS 5.26 8.11 11.67 3.70 4.51 6.90 14.31 -48.78%
P/EPS 22.22 33.39 50.49 18.40 22.73 33.57 70.04 -53.58%
EY 4.50 3.00 1.98 5.44 4.40 2.98 1.43 115.19%
DY 3.63 2.30 1.48 5.09 4.05 2.78 1.31 97.65%
P/NAPS 6.86 7.30 5.78 6.27 5.78 2.27 6.03 9.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 26/02/15 28/11/14 29/08/14 16/05/14 26/02/14 -
Price 2.01 1.75 2.05 1.66 1.68 1.46 3.78 -
P/RPS 5.57 7.10 15.44 3.76 5.12 7.00 14.20 -46.50%
P/EPS 23.51 29.22 66.78 18.74 25.81 34.03 69.49 -51.54%
EY 4.25 3.42 1.50 5.34 3.88 2.94 1.44 106.16%
DY 3.43 2.63 1.12 5.00 3.57 2.74 1.32 89.33%
P/NAPS 7.26 6.39 7.65 6.38 6.56 2.30 5.98 13.84%

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