[WELLCAL] YoY Annualized Quarter Result on 30-Jun-2008 [#3]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
15-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Jun-2008 [#3]
Profit Trend
QoQ- -1.78%
YoY- 15.74%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 132,816 91,217 78,974 111,836 88,437 67,394 0 -
PBT 21,706 16,378 12,684 17,892 15,534 4,222 0 -
Tax -7,333 -1,604 -1,065 -1,654 -1,505 -322 0 -
NP 14,373 14,774 11,618 16,237 14,029 3,900 0 -
-
NP to SH 14,373 14,774 11,618 16,237 14,029 3,900 0 -
-
Tax Rate 33.78% 9.79% 8.40% 9.24% 9.69% 7.63% - -
Total Cost 118,442 76,442 67,356 95,598 74,408 63,494 0 -
-
Net Worth 77,188 76,674 78,477 74,349 0 10,853 0 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 14,953 14,004 8,619 11,400 5,961 880 - -
Div Payout % 104.04% 94.79% 74.18% 70.21% 42.49% 22.57% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 77,188 76,674 78,477 74,349 0 10,853 0 -
NOSH 131,946 131,291 129,287 128,189 83,879 18,089 0 -
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 10.82% 16.20% 14.71% 14.52% 15.86% 5.79% 0.00% -
ROE 18.62% 19.27% 14.81% 21.84% 0.00% 35.93% 0.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 100.66 69.48 61.08 87.24 105.43 372.57 0.00 -
EPS 10.89 11.25 8.99 12.67 11.19 21.56 0.00 -
DPS 11.33 10.67 6.67 8.89 7.11 4.87 0.00 -
NAPS 0.585 0.584 0.607 0.58 0.00 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 128,684
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 26.66 18.31 15.85 22.45 17.75 13.53 0.00 -
EPS 2.88 2.97 2.33 3.26 2.82 0.78 0.00 -
DPS 3.00 2.81 1.73 2.29 1.20 0.18 0.00 -
NAPS 0.1549 0.1539 0.1575 0.1492 0.00 0.0218 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - - -
Price 1.15 1.27 1.00 1.10 2.86 0.00 0.00 -
P/RPS 1.14 1.83 1.64 1.26 2.71 0.00 0.00 -
P/EPS 10.56 11.29 11.13 8.68 17.10 0.00 0.00 -
EY 9.47 8.86 8.99 11.52 5.85 0.00 0.00 -
DY 9.86 8.40 6.67 8.08 2.48 0.00 0.00 -
P/NAPS 1.97 2.17 1.65 1.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 15/08/11 13/08/10 13/08/09 15/08/08 17/08/07 16/08/06 - -
Price 1.13 1.29 1.42 1.16 2.35 1.61 0.00 -
P/RPS 1.12 1.86 2.32 1.33 2.23 0.43 0.00 -
P/EPS 10.37 11.46 15.80 9.16 14.05 7.47 0.00 -
EY 9.64 8.72 6.33 10.92 7.12 13.39 0.00 -
DY 10.03 8.27 4.69 7.67 3.02 3.02 0.00 -
P/NAPS 1.93 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