[WELLCAL] QoQ Quarter Result on 31-Dec-2011 [#1]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- 24.0%
YoY- 88.71%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 37,920 37,570 37,343 41,354 37,222 38,109 32,336 11.17%
PBT 7,904 8,071 7,137 7,846 6,089 6,383 3,969 58.08%
Tax -1,996 -1,871 -1,621 -2,132 -1,481 -1,523 -1,076 50.80%
NP 5,908 6,200 5,516 5,714 4,608 4,860 2,893 60.75%
-
NP to SH 5,908 6,200 5,516 5,714 4,608 4,860 2,893 60.75%
-
Tax Rate 25.25% 23.18% 22.71% 27.17% 24.32% 23.86% 27.11% -
Total Cost 32,012 31,370 31,827 35,640 32,614 33,249 29,443 5.71%
-
Net Worth 81,032 80,282 79,234 78,964 78,124 77,258 75,561 4.75%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 5,304 5,299 5,291 5,290 4,634 3,961 3,302 37.03%
Div Payout % 89.79% 85.47% 95.92% 92.59% 100.57% 81.52% 114.16% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 81,032 80,282 79,234 78,964 78,124 77,258 75,561 4.75%
NOSH 132,623 132,478 132,278 132,268 132,413 132,065 132,100 0.26%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 15.58% 16.50% 14.77% 13.82% 12.38% 12.75% 8.95% -
ROE 7.29% 7.72% 6.96% 7.24% 5.90% 6.29% 3.83% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 28.59 28.36 28.23 31.27 28.11 28.86 24.48 10.86%
EPS 4.46 4.68 4.17 4.32 3.48 3.68 2.19 60.45%
DPS 4.00 4.00 4.00 4.00 3.50 3.00 2.50 36.68%
NAPS 0.611 0.606 0.599 0.597 0.59 0.585 0.572 4.48%
Adjusted Per Share Value based on latest NOSH - 132,268
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.62 7.54 7.50 8.30 7.48 7.65 6.49 11.26%
EPS 1.19 1.25 1.11 1.15 0.93 0.98 0.58 61.25%
DPS 1.07 1.06 1.06 1.06 0.93 0.80 0.66 37.88%
NAPS 0.1627 0.1612 0.1591 0.1586 0.1569 0.1552 0.1517 4.76%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.22 2.18 1.49 1.26 1.12 1.15 1.22 -
P/RPS 7.76 7.69 5.28 4.03 3.98 3.99 4.98 34.29%
P/EPS 49.83 46.58 35.73 29.17 32.18 31.25 55.71 -7.14%
EY 2.01 2.15 2.80 3.43 3.11 3.20 1.80 7.61%
DY 1.80 1.83 2.68 3.17 3.13 2.61 2.05 -8.28%
P/NAPS 3.63 3.60 2.49 2.11 1.90 1.97 2.13 42.53%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 28/08/12 28/05/12 28/02/12 25/11/11 15/08/11 20/05/11 -
Price 2.43 2.49 1.76 1.45 1.22 1.13 1.17 -
P/RPS 8.50 8.78 6.23 4.64 4.34 3.92 4.78 46.62%
P/EPS 54.55 53.21 42.21 33.56 35.06 30.71 53.42 1.40%
EY 1.83 1.88 2.37 2.98 2.85 3.26 1.87 -1.42%
DY 1.65 1.61 2.27 2.76 2.87 2.65 2.14 -15.87%
P/NAPS 3.98 4.11 2.94 2.43 2.07 1.93 2.05 55.43%

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