[WELLCAL] QoQ Quarter Result on 30-Sep-2010 [#4]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- 0.8%
YoY- -20.46%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 38,109 32,336 29,167 28,151 25,266 22,810 20,337 52.16%
PBT 6,383 3,969 5,929 3,767 4,022 3,453 4,809 20.83%
Tax -1,523 -1,076 -2,901 -226 -509 -275 -419 136.96%
NP 4,860 2,893 3,028 3,541 3,513 3,178 4,390 7.03%
-
NP to SH 4,860 2,893 3,028 3,541 3,513 3,178 4,390 7.03%
-
Tax Rate 23.86% 27.11% 48.93% 6.00% 12.66% 7.96% 8.71% -
Total Cost 33,249 29,443 26,139 24,610 21,753 19,632 15,947 63.42%
-
Net Worth 77,258 75,561 76,358 77,321 77,127 80,369 76,923 0.29%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,961 3,302 3,949 3,951 3,301 3,283 3,931 0.50%
Div Payout % 81.52% 114.16% 130.43% 111.60% 93.98% 103.31% 89.55% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 77,258 75,561 76,358 77,321 77,127 80,369 76,923 0.29%
NOSH 132,065 132,100 131,652 131,722 132,067 131,322 131,044 0.52%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.75% 8.95% 10.38% 12.58% 13.90% 13.93% 21.59% -
ROE 6.29% 3.83% 3.97% 4.58% 4.55% 3.95% 5.71% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 28.86 24.48 22.15 21.37 19.13 17.37 15.52 51.38%
EPS 3.68 2.19 2.30 2.69 2.66 2.42 3.35 6.48%
DPS 3.00 2.50 3.00 3.00 2.50 2.50 3.00 0.00%
NAPS 0.585 0.572 0.58 0.587 0.584 0.612 0.587 -0.22%
Adjusted Per Share Value based on latest NOSH - 131,722
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.65 6.49 5.86 5.65 5.07 4.58 4.08 52.23%
EPS 0.98 0.58 0.61 0.71 0.71 0.64 0.88 7.46%
DPS 0.80 0.66 0.79 0.79 0.66 0.66 0.79 0.84%
NAPS 0.1552 0.1517 0.1533 0.1553 0.1549 0.1614 0.1545 0.30%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.15 1.22 1.19 1.28 1.27 1.27 1.31 -
P/RPS 3.99 4.98 5.37 5.99 6.64 7.31 8.44 -39.39%
P/EPS 31.25 55.71 51.74 47.62 47.74 52.48 39.10 -13.91%
EY 3.20 1.80 1.93 2.10 2.09 1.91 2.56 16.08%
DY 2.61 2.05 2.52 2.34 1.97 1.97 2.29 9.13%
P/NAPS 1.97 2.13 2.05 2.18 2.17 2.08 2.23 -7.95%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 20/05/11 25/02/11 22/11/10 13/08/10 14/05/10 25/02/10 -
Price 1.13 1.17 1.20 1.22 1.29 1.29 1.28 -
P/RPS 3.92 4.78 5.42 5.71 6.74 7.43 8.25 -39.19%
P/EPS 30.71 53.42 52.17 45.38 48.50 53.31 38.21 -13.59%
EY 3.26 1.87 1.92 2.20 2.06 1.88 2.62 15.73%
DY 2.65 2.14 2.50 2.46 1.94 1.94 2.34 8.67%
P/NAPS 1.93 2.05 2.07 2.08 2.21 2.11 2.18 -7.81%

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