[WELLCAL] QoQ TTM Result on 31-Mar-2023 [#2]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
31-Mar-2023 [#2]
Profit Trend
QoQ- 14.24%
YoY- 22.51%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 217,002 217,159 205,826 196,806 189,630 176,701 177,263 14.39%
PBT 81,393 74,358 61,948 53,251 47,608 44,967 48,155 41.75%
Tax -19,273 -17,853 -15,746 -14,037 -13,282 -11,753 -12,458 33.65%
NP 62,120 56,505 46,202 39,214 34,326 33,214 35,697 44.53%
-
NP to SH 62,120 56,505 46,202 39,214 34,326 33,214 35,697 44.53%
-
Tax Rate 23.68% 24.01% 25.42% 26.36% 27.90% 26.14% 25.87% -
Total Cost 154,882 160,654 159,624 157,592 155,304 143,487 141,566 6.15%
-
Net Worth 139,923 141,417 134,445 125,482 119,507 124,486 124,984 7.79%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 43,819 40,831 39,835 36,848 34,856 34,856 35,852 14.27%
Div Payout % 70.54% 72.26% 86.22% 93.97% 101.54% 104.94% 100.43% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 139,923 141,417 134,445 125,482 119,507 124,486 124,984 7.79%
NOSH 497,947 497,947 497,947 497,947 497,947 497,947 497,947 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 28.63% 26.02% 22.45% 19.93% 18.10% 18.80% 20.14% -
ROE 44.40% 39.96% 34.36% 31.25% 28.72% 26.68% 28.56% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 43.58 43.61 41.33 39.52 38.08 35.49 35.60 14.39%
EPS 12.48 11.35 9.28 7.88 6.89 6.67 7.17 44.55%
DPS 8.80 8.20 8.00 7.40 7.00 7.00 7.20 14.27%
NAPS 0.281 0.284 0.27 0.252 0.24 0.25 0.251 7.79%
Adjusted Per Share Value based on latest NOSH - 497,947
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 43.58 43.61 41.33 39.52 38.08 35.49 35.60 14.39%
EPS 12.48 11.35 9.28 7.88 6.89 6.67 7.17 44.55%
DPS 8.80 8.20 8.00 7.40 7.00 7.00 7.20 14.27%
NAPS 0.281 0.284 0.27 0.252 0.24 0.25 0.251 7.79%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.67 1.49 1.17 1.13 1.13 1.13 1.16 -
P/RPS 3.83 3.42 2.83 2.86 2.97 3.18 3.26 11.30%
P/EPS 13.39 13.13 12.61 14.35 16.39 16.94 16.18 -11.82%
EY 7.47 7.62 7.93 6.97 6.10 5.90 6.18 13.43%
DY 5.27 5.50 6.84 6.55 6.19 6.19 6.21 -10.33%
P/NAPS 5.94 5.25 4.33 4.48 4.71 4.52 4.62 18.18%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 28/11/23 21/08/23 30/05/23 24/02/23 30/11/22 22/08/22 -
Price 1.79 1.66 1.26 1.13 1.15 1.21 1.21 -
P/RPS 4.11 3.81 3.05 2.86 3.02 3.41 3.40 13.43%
P/EPS 14.35 14.63 13.58 14.35 16.68 18.14 16.88 -10.23%
EY 6.97 6.84 7.36 6.97 5.99 5.51 5.92 11.46%
DY 4.92 4.94 6.35 6.55 6.09 5.79 5.95 -11.87%
P/NAPS 6.37 5.85 4.67 4.48 4.79 4.84 4.82 20.36%

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