[WELLCAL] YoY Annualized Quarter Result on 31-Dec-2005 [#1]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 105,928 102,224 78,436 0 -
PBT 15,540 17,052 13,652 0 -
Tax -1,296 -1,616 -1,500 0 -
NP 14,244 15,436 12,152 0 -
-
NP to SH 14,244 15,436 12,152 0 -
-
Tax Rate 8.34% 9.48% 10.99% - -
Total Cost 91,684 86,788 66,284 0 -
-
Net Worth 75,606 69,154 59,257 0 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 10,321 13,660 12,018 - -
Div Payout % 72.46% 88.50% 98.90% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 75,606 69,154 59,257 0 -
NOSH 129,021 85,376 83,461 0 -
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 13.45% 15.10% 15.49% 0.00% -
ROE 18.84% 22.32% 20.51% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 82.10 119.73 93.98 0.00 -
EPS 11.04 18.08 14.56 0.00 -
DPS 8.00 16.00 14.40 0.00 -
NAPS 0.586 0.81 0.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 21.26 20.52 15.74 0.00 -
EPS 2.86 3.10 2.44 0.00 -
DPS 2.07 2.74 2.41 0.00 -
NAPS 0.1518 0.1388 0.1189 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/12/08 31/12/07 29/12/06 - -
Price 1.03 2.26 2.78 0.00 -
P/RPS 1.25 1.89 2.96 0.00 -
P/EPS 9.33 12.50 19.09 0.00 -
EY 10.72 8.00 5.24 0.00 -
DY 7.77 7.08 5.18 0.00 -
P/NAPS 1.76 2.79 3.92 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/09 04/02/08 09/02/07 - -
Price 0.95 2.39 3.10 0.00 -
P/RPS 1.16 2.00 3.30 0.00 -
P/EPS 8.61 13.22 21.29 0.00 -
EY 11.62 7.56 4.70 0.00 -
DY 8.42 6.69 4.65 0.00 -
P/NAPS 1.62 2.95 4.37 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