[WELLCAL] YoY Cumulative Quarter Result on 30-Sep-2015 [#4]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Sep-2015 [#4]
Profit Trend
QoQ- 45.63%
YoY- 40.54%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 171,124 159,133 134,470 158,112 146,363 131,530 154,188 1.75%
PBT 42,853 47,825 39,765 48,533 38,603 32,843 30,959 5.56%
Tax -11,175 -11,664 -8,474 -7,208 -9,198 -8,153 -7,620 6.58%
NP 31,678 36,161 31,291 41,325 29,405 24,690 23,339 5.22%
-
NP to SH 31,678 36,161 31,291 41,325 29,405 24,690 23,339 5.22%
-
Tax Rate 26.08% 24.39% 21.31% 14.85% 23.83% 24.82% 24.61% -
Total Cost 139,446 122,972 103,179 116,787 116,958 106,840 130,849 1.06%
-
Net Worth 107,556 103,573 65,420 97,254 86,290 83,139 80,906 4.85%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 27,138 30,723 20,356 30,537 27,546 23,867 21,186 4.21%
Div Payout % 85.67% 84.96% 65.06% 73.90% 93.68% 96.67% 90.78% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 107,556 103,573 65,420 97,254 86,290 83,139 80,906 4.85%
NOSH 497,947 497,947 332,083 331,927 331,884 132,599 132,416 24.68%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 18.51% 22.72% 23.27% 26.14% 20.09% 18.77% 15.14% -
ROE 29.45% 34.91% 47.83% 42.49% 34.08% 29.70% 28.85% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 34.37 31.96 40.49 47.63 44.10 99.19 116.44 -18.39%
EPS 6.36 7.26 6.28 12.45 8.86 18.62 17.62 -15.61%
DPS 5.45 6.17 6.13 9.20 8.30 18.00 16.00 -16.42%
NAPS 0.216 0.208 0.197 0.293 0.26 0.627 0.611 -15.90%
Adjusted Per Share Value based on latest NOSH - 332,025
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 34.37 31.96 27.00 31.75 29.39 26.41 30.96 1.75%
EPS 6.36 7.26 6.28 8.30 5.91 4.96 4.69 5.20%
DPS 5.45 6.17 4.09 6.13 5.53 4.79 4.25 4.23%
NAPS 0.216 0.208 0.1314 0.1953 0.1733 0.167 0.1625 4.85%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.29 1.29 1.96 2.20 1.63 2.83 2.22 -
P/RPS 3.75 4.04 4.84 4.62 3.70 2.85 1.91 11.89%
P/EPS 20.28 17.76 20.80 17.67 18.40 15.20 12.60 8.25%
EY 4.93 5.63 4.81 5.66 5.44 6.58 7.94 -7.63%
DY 4.22 4.78 3.13 4.18 5.09 6.36 7.21 -8.53%
P/NAPS 5.97 6.20 9.95 7.51 6.27 4.51 3.63 8.64%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 28/11/17 28/11/16 24/11/15 28/11/14 25/11/13 22/11/12 -
Price 1.22 1.46 1.83 2.56 1.66 3.29 2.43 -
P/RPS 3.55 4.57 4.52 5.37 3.76 3.32 2.09 9.22%
P/EPS 19.18 20.10 19.42 20.56 18.74 17.67 13.79 5.65%
EY 5.21 4.97 5.15 4.86 5.34 5.66 7.25 -5.35%
DY 4.47 4.23 3.35 3.59 5.00 5.47 6.58 -6.23%
P/NAPS 5.65 7.02 9.29 8.74 6.38 5.25 3.98 6.01%

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