[WELLCAL] QoQ Quarter Result on 31-Dec-2019 [#1]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- -6.34%
YoY- -4.03%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 37,274 26,322 31,944 39,380 41,427 41,609 41,607 -7.05%
PBT 11,941 5,986 9,296 11,589 13,031 12,859 11,061 5.22%
Tax -2,942 -2,078 -1,967 -2,468 -3,293 -3,406 -2,954 -0.27%
NP 8,999 3,908 7,329 9,121 9,738 9,453 8,107 7.18%
-
NP to SH 8,999 3,908 7,329 9,121 9,738 9,453 8,107 7.18%
-
Tax Rate 24.64% 34.71% 21.16% 21.30% 25.27% 26.49% 26.71% -
Total Cost 28,275 22,414 24,615 30,259 31,689 32,156 33,500 -10.66%
-
Net Worth 121,001 117,017 118,511 118,511 116,519 113,532 111,042 5.87%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 6,971 4,979 5,477 7,220 7,220 6,971 6,971 0.00%
Div Payout % 77.47% 127.42% 74.74% 79.16% 74.14% 73.75% 85.99% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 121,001 117,017 118,511 118,511 116,519 113,532 111,042 5.87%
NOSH 497,947 497,947 497,947 497,947 497,947 497,947 497,947 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 24.14% 14.85% 22.94% 23.16% 23.51% 22.72% 19.48% -
ROE 7.44% 3.34% 6.18% 7.70% 8.36% 8.33% 7.30% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.49 5.29 6.42 7.91 8.32 8.36 8.36 -7.04%
EPS 1.81 0.78 1.47 1.83 1.96 1.90 1.63 7.21%
DPS 1.40 1.00 1.10 1.45 1.45 1.40 1.40 0.00%
NAPS 0.243 0.235 0.238 0.238 0.234 0.228 0.223 5.87%
Adjusted Per Share Value based on latest NOSH - 497,947
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.49 5.29 6.42 7.91 8.32 8.36 8.36 -7.04%
EPS 1.81 0.78 1.47 1.83 1.96 1.90 1.63 7.21%
DPS 1.40 1.00 1.10 1.45 1.45 1.40 1.40 0.00%
NAPS 0.243 0.235 0.238 0.238 0.234 0.228 0.223 5.87%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.865 0.805 0.765 1.12 1.15 1.20 1.26 -
P/RPS 11.56 15.23 11.92 14.16 13.82 14.36 15.08 -16.19%
P/EPS 47.86 102.57 51.98 61.14 58.80 63.21 77.39 -27.34%
EY 2.09 0.97 1.92 1.64 1.70 1.58 1.29 37.82%
DY 1.62 1.24 1.44 1.29 1.26 1.17 1.11 28.57%
P/NAPS 3.56 3.43 3.21 4.71 4.91 5.26 5.65 -26.44%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 24/08/20 28/05/20 24/02/20 28/11/19 23/08/19 24/05/19 -
Price 1.20 0.845 0.855 1.09 1.13 1.15 1.25 -
P/RPS 16.03 15.99 13.33 13.78 13.58 13.76 14.96 4.69%
P/EPS 66.40 107.67 58.09 59.51 57.78 60.58 76.78 -9.20%
EY 1.51 0.93 1.72 1.68 1.73 1.65 1.30 10.46%
DY 1.17 1.18 1.29 1.33 1.28 1.22 1.12 2.94%
P/NAPS 4.94 3.60 3.59 4.58 4.83 5.04 5.61 -8.10%

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