[WELLCAL] YoY Cumulative Quarter Result on 31-Dec-2013 [#1]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -70.79%
YoY- 38.45%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 37,852 33,805 44,130 35,297 31,733 41,354 29,167 4.43%
PBT 12,496 11,330 13,344 9,372 7,006 7,846 5,929 13.21%
Tax -2,956 -2,735 -3,141 -2,159 -1,796 -2,132 -2,901 0.31%
NP 9,540 8,595 10,203 7,213 5,210 5,714 3,028 21.05%
-
NP to SH 9,540 8,595 10,203 7,213 5,210 5,714 3,028 21.05%
-
Tax Rate 23.66% 24.14% 23.54% 23.04% 25.64% 27.17% 48.93% -
Total Cost 28,312 25,210 33,927 28,084 26,523 35,640 26,139 1.33%
-
Net Worth 100,053 98,228 89,068 83,798 80,867 78,964 76,358 4.60%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 7,645 7,632 7,643 6,629 5,302 5,290 3,949 11.62%
Div Payout % 80.14% 88.80% 74.92% 91.91% 101.78% 92.59% 130.43% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 100,053 98,228 89,068 83,798 80,867 78,964 76,358 4.60%
NOSH 332,404 331,853 332,345 132,591 132,569 132,268 131,652 16.67%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 25.20% 25.43% 23.12% 20.44% 16.42% 13.82% 10.38% -
ROE 9.53% 8.75% 11.46% 8.61% 6.44% 7.24% 3.97% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.39 10.19 13.28 26.62 23.94 31.27 22.15 -10.48%
EPS 2.87 2.59 3.07 5.44 3.93 4.32 2.30 3.75%
DPS 2.30 2.30 2.30 5.00 4.00 4.00 3.00 -4.32%
NAPS 0.301 0.296 0.268 0.632 0.61 0.597 0.58 -10.34%
Adjusted Per Share Value based on latest NOSH - 132,591
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.60 6.79 8.86 7.09 6.37 8.30 5.86 4.42%
EPS 1.92 1.73 2.05 1.45 1.05 1.15 0.61 21.03%
DPS 1.54 1.53 1.54 1.33 1.06 1.06 0.79 11.75%
NAPS 0.2009 0.1973 0.1789 0.1683 0.1624 0.1586 0.1533 4.60%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.81 2.61 1.55 3.81 2.38 1.26 1.19 -
P/RPS 15.89 25.62 11.67 14.31 9.94 4.03 5.37 19.79%
P/EPS 63.07 100.77 50.49 70.04 60.56 29.17 51.74 3.35%
EY 1.59 0.99 1.98 1.43 1.65 3.43 1.93 -3.17%
DY 1.27 0.88 1.48 1.31 1.68 3.17 2.52 -10.78%
P/NAPS 6.01 8.82 5.78 6.03 3.90 2.11 2.05 19.61%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 26/02/15 26/02/14 28/02/13 28/02/12 25/02/11 -
Price 1.90 2.81 2.05 3.78 2.20 1.45 1.20 -
P/RPS 16.69 27.58 15.44 14.20 9.19 4.64 5.42 20.59%
P/EPS 66.20 108.49 66.78 69.49 55.98 33.56 52.17 4.04%
EY 1.51 0.92 1.50 1.44 1.79 2.98 1.92 -3.92%
DY 1.21 0.82 1.12 1.32 1.82 2.76 2.50 -11.38%
P/NAPS 6.31 9.49 7.65 5.98 3.61 2.43 2.07 20.39%

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