[WELLCAL] QoQ Quarter Result on 31-Dec-2006 [#1]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 5.08%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 25,064 23,586 23,133 19,609 17,141 18,277 0 -
PBT 4,979 3,945 4,293 3,413 3,136 3,173 0 -
Tax -324 -341 -384 -375 -245 -242 0 -
NP 4,655 3,604 3,909 3,038 2,891 2,931 0 -
-
NP to SH 4,655 3,604 3,909 3,038 2,891 2,931 0 -
-
Tax Rate 6.51% 8.64% 8.94% 10.99% 7.81% 7.63% - -
Total Cost 20,409 19,982 19,224 16,571 14,250 15,346 0 -
-
Net Worth 65,882 63,847 60,526 59,257 52,419 32,566 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 844 3,696 - 3,004 - 1,981 - -
Div Payout % 18.14% 102.56% - 98.90% - 67.59% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 65,882 63,847 60,526 59,257 52,419 32,566 0 -
NOSH 84,464 84,009 84,064 83,461 79,423 54,277 0 -
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 18.57% 15.28% 16.90% 15.49% 16.87% 16.04% 0.00% -
ROE 7.07% 5.64% 6.46% 5.13% 5.52% 9.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 29.67 28.08 27.52 23.49 21.58 33.67 0.00 -
EPS 3.67 4.29 4.65 3.64 3.64 5.40 0.00 -
DPS 1.00 4.40 0.00 3.60 0.00 3.65 0.00 -
NAPS 0.78 0.76 0.72 0.71 0.66 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 83,461
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.03 4.74 4.65 3.94 3.44 3.67 0.00 -
EPS 0.93 0.72 0.79 0.61 0.58 0.59 0.00 -
DPS 0.17 0.74 0.00 0.60 0.00 0.40 0.00 -
NAPS 0.1323 0.1282 0.1216 0.119 0.1053 0.0654 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - - -
Price 2.35 2.86 2.80 2.78 1.96 0.00 0.00 -
P/RPS 7.92 10.19 10.18 11.83 9.08 0.00 0.00 -
P/EPS 42.64 66.67 60.22 76.37 53.85 0.00 0.00 -
EY 2.35 1.50 1.66 1.31 1.86 0.00 0.00 -
DY 0.43 1.54 0.00 1.29 0.00 0.00 0.00 -
P/NAPS 3.01 3.76 3.89 3.92 2.97 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 03/12/07 17/08/07 14/05/07 09/02/07 20/11/06 16/08/06 - -
Price 2.20 2.35 3.20 3.10 2.19 1.61 0.00 -
P/RPS 7.41 8.37 11.63 13.19 10.15 4.78 0.00 -
P/EPS 39.92 54.78 68.82 85.16 60.16 29.81 0.00 -
EY 2.51 1.83 1.45 1.17 1.66 3.35 0.00 -
DY 0.45 1.87 0.00 1.16 0.00 2.27 0.00 -
P/NAPS 2.82 3.09 4.44 4.37 3.32 2.68 0.00 -

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