[WELLCAL] YoY Cumulative 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- 47.33%
YoY- 15.74%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 99,612 68,413 59,231 83,877 66,328 50,546 0 -
PBT 16,280 12,284 9,513 13,419 11,651 3,167 0 -
Tax -5,500 -1,203 -799 -1,241 -1,129 -242 0 -
NP 10,780 11,081 8,714 12,178 10,522 2,925 0 -
-
NP to SH 10,780 11,081 8,714 12,178 10,522 2,925 0 -
-
Tax Rate 33.78% 9.79% 8.40% 9.25% 9.69% 7.64% - -
Total Cost 88,832 57,332 50,517 71,699 55,806 47,621 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 11,215 10,503 6,464 8,550 4,470 660 - -
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 13.97% 14.45% 11.10% 16.38% 0.00% 26.95% 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 75.49 52.11 45.81 65.43 79.08 279.43 0.00 -
EPS 8.17 8.44 6.74 9.50 8.39 16.17 0.00 -
DPS 8.50 8.00 5.00 6.67 5.33 3.65 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 20.00 13.74 11.90 16.84 13.32 10.15 0.00 -
EPS 2.16 2.23 1.75 2.45 2.11 0.59 0.00 -
DPS 2.25 2.11 1.30 1.72 0.90 0.13 0.00 -
NAPS 0.155 0.154 0.1576 0.1493 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 1.52 2.44 2.18 1.68 3.62 0.00 0.00 -
P/EPS 14.08 15.05 14.84 11.58 22.80 0.00 0.00 -
EY 7.10 6.65 6.74 8.64 4.39 0.00 0.00 -
DY 7.39 6.30 5.00 6.06 1.86 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 1.50 2.48 3.10 1.77 2.97 0.58 0.00 -
P/EPS 13.83 15.28 21.07 12.21 18.73 9.96 0.00 -
EY 7.23 6.54 4.75 8.19 5.34 10.04 0.00 -
DY 7.52 6.20 3.52 5.75 2.27 2.27 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