[WELLCAL] QoQ TTM Result on 31-Mar-2019 [#2]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Mar-2019 [#2]
Profit Trend
QoQ- 6.13%
YoY- 10.24%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 164,023 170,109 174,244 175,565 174,334 171,125 169,178 -2.03%
PBT 48,540 49,533 49,749 47,397 45,198 42,854 42,358 9.48%
Tax -12,121 -12,731 -12,823 -12,130 -11,967 -11,175 -10,665 8.88%
NP 36,419 36,802 36,926 35,267 33,231 31,679 31,693 9.68%
-
NP to SH 36,419 36,802 36,926 35,267 33,231 31,679 31,693 9.68%
-
Tax Rate 24.97% 25.70% 25.78% 25.59% 26.48% 26.08% 25.18% -
Total Cost 127,604 133,307 137,318 140,298 141,103 139,446 137,485 -4.83%
-
Net Worth 118,511 116,519 113,532 111,042 110,046 107,556 104,071 9.02%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 28,383 28,134 27,885 27,387 26,391 27,138 27,885 1.18%
Div Payout % 77.93% 76.45% 75.52% 77.66% 79.42% 85.67% 87.98% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 118,511 116,519 113,532 111,042 110,046 107,556 104,071 9.02%
NOSH 497,947 497,947 497,947 497,947 497,947 497,947 497,947 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 22.20% 21.63% 21.19% 20.09% 19.06% 18.51% 18.73% -
ROE 30.73% 31.58% 32.52% 31.76% 30.20% 29.45% 30.45% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 32.94 34.16 34.99 35.26 35.01 34.37 33.98 -2.04%
EPS 7.31 7.39 7.42 7.08 6.67 6.36 6.36 9.69%
DPS 5.70 5.65 5.60 5.50 5.30 5.45 5.60 1.18%
NAPS 0.238 0.234 0.228 0.223 0.221 0.216 0.209 9.02%
Adjusted Per Share Value based on latest NOSH - 497,947
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 32.94 34.16 34.99 35.26 35.01 34.37 33.98 -2.04%
EPS 7.31 7.39 7.42 7.08 6.67 6.36 6.36 9.69%
DPS 5.70 5.65 5.60 5.50 5.30 5.45 5.60 1.18%
NAPS 0.238 0.234 0.228 0.223 0.221 0.216 0.209 9.02%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.12 1.15 1.20 1.26 1.21 1.29 1.31 -
P/RPS 3.40 3.37 3.43 3.57 3.46 3.75 3.86 -8.09%
P/EPS 15.31 15.56 16.18 17.79 18.13 20.28 20.58 -17.85%
EY 6.53 6.43 6.18 5.62 5.52 4.93 4.86 21.69%
DY 5.09 4.91 4.67 4.37 4.38 4.22 4.27 12.38%
P/NAPS 4.71 4.91 5.26 5.65 5.48 5.97 6.27 -17.32%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 28/11/19 23/08/19 24/05/19 26/02/19 23/11/18 27/08/18 -
Price 1.09 1.13 1.15 1.25 1.28 1.22 1.29 -
P/RPS 3.31 3.31 3.29 3.55 3.66 3.55 3.80 -8.76%
P/EPS 14.90 15.29 15.51 17.65 19.18 19.18 20.27 -18.50%
EY 6.71 6.54 6.45 5.67 5.21 5.21 4.93 22.74%
DY 5.23 5.00 4.87 4.40 4.14 4.47 4.34 13.20%
P/NAPS 4.58 4.83 5.04 5.61 5.79 5.65 6.17 -17.97%

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