[WELLCAL] YoY Annualized Quarter Result on 31-Mar-2009 [#2]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- -21.67%
YoY- -32.51%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 157,394 123,006 86,296 85,212 108,116 85,482 0 -
PBT 29,968 19,794 16,524 12,092 18,292 15,410 0 -
Tax -7,508 -7,954 -1,388 -934 -1,760 -1,518 0 -
NP 22,460 11,840 15,136 11,158 16,532 13,892 0 -
-
NP to SH 22,460 11,840 15,136 11,158 16,532 13,892 0 -
-
Tax Rate 25.05% 40.18% 8.40% 7.72% 9.62% 9.85% - -
Total Cost 134,934 111,166 71,160 74,054 91,584 71,590 0 -
-
Net Worth 79,325 75,417 80,270 75,161 69,096 60,327 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 21,188 14,503 14,427 5,165 10,236 6,032 - -
Div Payout % 94.34% 122.49% 95.32% 46.30% 61.92% 43.43% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 79,325 75,417 80,270 75,161 69,096 60,327 0 -
NOSH 132,429 131,848 131,161 129,143 127,956 83,787 0 -
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 14.27% 9.63% 17.54% 13.09% 15.29% 16.25% 0.00% -
ROE 28.31% 15.70% 18.86% 14.85% 23.93% 23.03% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 118.85 93.29 65.79 65.98 84.49 102.02 0.00 -
EPS 16.96 8.98 11.54 8.64 12.92 16.58 0.00 -
DPS 16.00 11.00 11.00 4.00 8.00 7.20 0.00 -
NAPS 0.599 0.572 0.612 0.582 0.54 0.72 0.00 -
Adjusted Per Share Value based on latest NOSH - 129,423
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 31.61 24.70 17.33 17.11 21.71 17.17 0.00 -
EPS 4.51 2.38 3.04 2.24 3.32 2.79 0.00 -
DPS 4.26 2.91 2.90 1.04 2.06 1.21 0.00 -
NAPS 0.1593 0.1515 0.1612 0.1509 0.1388 0.1212 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 - -
Price 1.49 1.22 1.27 0.79 1.50 2.80 0.00 -
P/RPS 1.25 1.31 1.93 1.20 1.78 2.74 0.00 -
P/EPS 8.79 13.59 11.01 9.14 11.61 16.89 0.00 -
EY 11.38 7.36 9.09 10.94 8.61 5.92 0.00 -
DY 10.74 9.02 8.66 5.06 5.33 2.57 0.00 -
P/NAPS 2.49 2.13 2.08 1.36 2.78 3.89 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 20/05/11 14/05/10 15/05/09 15/05/08 14/05/07 - -
Price 1.76 1.17 1.29 1.00 1.40 3.20 0.00 -
P/RPS 1.48 1.25 1.96 1.52 1.66 3.14 0.00 -
P/EPS 10.38 13.03 11.18 11.57 10.84 19.30 0.00 -
EY 9.64 7.68 8.95 8.64 9.23 5.18 0.00 -
DY 9.09 9.40 8.53 4.00 5.71 2.25 0.00 -
P/NAPS 2.94 2.05 2.11 1.72 2.59 4.44 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