[WELLCAL] YoY Annualized Quarter Result on 30-Jun-2007 [#3]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 0.99%
YoY- 259.73%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 91,217 78,974 111,836 88,437 67,394 0 -
PBT 16,378 12,684 17,892 15,534 4,222 0 -
Tax -1,604 -1,065 -1,654 -1,505 -322 0 -
NP 14,774 11,618 16,237 14,029 3,900 0 -
-
NP to SH 14,774 11,618 16,237 14,029 3,900 0 -
-
Tax Rate 9.79% 8.40% 9.24% 9.69% 7.63% - -
Total Cost 76,442 67,356 95,598 74,408 63,494 0 -
-
Net Worth 76,674 78,477 74,349 0 10,853 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 14,004 8,619 11,400 5,961 880 - -
Div Payout % 94.79% 74.18% 70.21% 42.49% 22.57% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 76,674 78,477 74,349 0 10,853 0 -
NOSH 131,291 129,287 128,189 83,879 18,089 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 16.20% 14.71% 14.52% 15.86% 5.79% 0.00% -
ROE 19.27% 14.81% 21.84% 0.00% 35.93% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 69.48 61.08 87.24 105.43 372.57 0.00 -
EPS 11.25 8.99 12.67 11.19 21.56 0.00 -
DPS 10.67 6.67 8.89 7.11 4.87 0.00 -
NAPS 0.584 0.607 0.58 0.00 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 84,009
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 18.32 15.86 22.46 17.76 13.53 0.00 -
EPS 2.97 2.33 3.26 2.82 0.78 0.00 -
DPS 2.81 1.73 2.29 1.20 0.18 0.00 -
NAPS 0.154 0.1576 0.1493 0.00 0.0218 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 - - -
Price 1.27 1.00 1.10 2.86 0.00 0.00 -
P/RPS 1.83 1.64 1.26 2.71 0.00 0.00 -
P/EPS 11.29 11.13 8.68 17.10 0.00 0.00 -
EY 8.86 8.99 11.52 5.85 0.00 0.00 -
DY 8.40 6.67 8.08 2.48 0.00 0.00 -
P/NAPS 2.17 1.65 1.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 13/08/10 13/08/09 15/08/08 17/08/07 16/08/06 - -
Price 1.29 1.42 1.16 2.35 1.61 0.00 -
P/RPS 1.86 2.32 1.33 2.23 0.43 0.00 -
P/EPS 11.46 15.80 9.16 14.05 7.47 0.00 -
EY 8.72 6.33 10.92 7.12 13.39 0.00 -
DY 8.27 4.69 7.67 3.02 3.02 0.00 -
P/NAPS 2.21 2.34 2.00 0.00 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