[WELLCAL] QoQ Quarter Result on 30-Jun-2009 [#3]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 55.23%
YoY- -19.89%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 22,810 20,337 19,793 16,625 16,124 26,482 35,214 -25.15%
PBT 3,453 4,809 4,802 3,467 2,162 3,885 5,430 -26.07%
Tax -275 -419 -350 -333 -143 -324 -496 -32.53%
NP 3,178 4,390 4,452 3,134 2,019 3,561 4,934 -25.43%
-
NP to SH 3,178 4,390 4,452 3,134 2,019 3,561 4,934 -25.43%
-
Tax Rate 7.96% 8.71% 7.29% 9.60% 6.61% 8.34% 9.13% -
Total Cost 19,632 15,947 15,341 13,491 14,105 22,921 30,280 -25.10%
-
Net Worth 80,369 76,923 79,900 78,285 75,324 75,606 74,914 4.80%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,283 3,931 7,833 3,869 - 2,580 2,583 17.35%
Div Payout % 103.31% 89.55% 175.95% 123.46% - 72.46% 52.36% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 80,369 76,923 79,900 78,285 75,324 75,606 74,914 4.80%
NOSH 131,322 131,044 130,557 128,971 129,423 129,021 129,162 1.11%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.93% 21.59% 22.49% 18.85% 12.52% 13.45% 14.01% -
ROE 3.95% 5.71% 5.57% 4.00% 2.68% 4.71% 6.59% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 17.37 15.52 15.16 12.89 12.46 20.53 27.26 -25.97%
EPS 2.42 3.35 3.41 2.43 1.56 2.76 3.82 -26.25%
DPS 2.50 3.00 6.00 3.00 0.00 2.00 2.00 16.05%
NAPS 0.612 0.587 0.612 0.607 0.582 0.586 0.58 3.64%
Adjusted Per Share Value based on latest NOSH - 128,971
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.58 4.08 3.97 3.34 3.24 5.32 7.07 -25.15%
EPS 0.64 0.88 0.89 0.63 0.41 0.72 0.99 -25.25%
DPS 0.66 0.79 1.57 0.78 0.00 0.52 0.52 17.24%
NAPS 0.1614 0.1545 0.1605 0.1572 0.1513 0.1518 0.1504 4.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.27 1.31 1.14 1.00 0.79 1.03 1.16 -
P/RPS 7.31 8.44 7.52 7.76 6.34 5.02 4.25 43.60%
P/EPS 52.48 39.10 33.43 41.15 50.64 37.32 30.37 44.04%
EY 1.91 2.56 2.99 2.43 1.97 2.68 3.29 -30.43%
DY 1.97 2.29 5.26 3.00 0.00 1.94 1.72 9.47%
P/NAPS 2.08 2.23 1.86 1.65 1.36 1.76 2.00 2.65%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 14/05/10 25/02/10 20/11/09 13/08/09 15/05/09 23/02/09 21/11/08 -
Price 1.29 1.28 1.22 1.42 1.00 0.95 1.03 -
P/RPS 7.43 8.25 8.05 11.02 8.03 4.63 3.78 56.97%
P/EPS 53.31 38.21 35.78 58.44 64.10 34.42 26.96 57.60%
EY 1.88 2.62 2.80 1.71 1.56 2.91 3.71 -36.46%
DY 1.94 2.34 4.92 2.11 0.00 2.11 1.94 0.00%
P/NAPS 2.11 2.18 1.99 2.34 1.72 1.62 1.78 12.01%

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