[WELLCAL] YoY Cumulative Quarter Result on 31-Dec-2015 [#1]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- -79.2%
YoY- -15.76%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 45,466 42,257 37,852 33,805 44,130 35,297 31,733 6.17%
PBT 12,582 10,238 12,496 11,330 13,344 9,372 7,006 10.24%
Tax -3,078 -2,286 -2,956 -2,735 -3,141 -2,159 -1,796 9.38%
NP 9,504 7,952 9,540 8,595 10,203 7,213 5,210 10.53%
-
NP to SH 9,504 7,952 9,540 8,595 10,203 7,213 5,210 10.53%
-
Tax Rate 24.46% 22.33% 23.66% 24.14% 23.54% 23.04% 25.64% -
Total Cost 35,962 34,305 28,312 25,210 33,927 28,084 26,523 5.20%
-
Net Worth 110,046 104,071 100,053 98,228 89,068 83,798 80,867 5.26%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 6,971 7,718 7,645 7,632 7,643 6,629 5,302 4.66%
Div Payout % 73.35% 97.06% 80.14% 88.80% 74.92% 91.91% 101.78% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 110,046 104,071 100,053 98,228 89,068 83,798 80,867 5.26%
NOSH 497,947 497,947 332,404 331,853 332,345 132,591 132,569 24.66%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 20.90% 18.82% 25.20% 25.43% 23.12% 20.44% 16.42% -
ROE 8.64% 7.64% 9.53% 8.75% 11.46% 8.61% 6.44% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.13 8.49 11.39 10.19 13.28 26.62 23.94 -14.83%
EPS 1.91 1.60 2.87 2.59 3.07 5.44 3.93 -11.32%
DPS 1.40 1.55 2.30 2.30 2.30 5.00 4.00 -16.04%
NAPS 0.221 0.209 0.301 0.296 0.268 0.632 0.61 -15.56%
Adjusted Per Share Value based on latest NOSH - 331,853
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.13 8.49 7.60 6.79 8.86 7.09 6.37 6.18%
EPS 1.91 1.60 1.92 1.73 2.05 1.45 1.05 10.48%
DPS 1.40 1.55 1.54 1.53 1.54 1.33 1.06 4.74%
NAPS 0.221 0.209 0.2009 0.1973 0.1789 0.1683 0.1624 5.26%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.21 1.50 1.81 2.61 1.55 3.81 2.38 -
P/RPS 13.25 17.68 15.89 25.62 11.67 14.31 9.94 4.90%
P/EPS 63.40 93.93 63.07 100.77 50.49 70.04 60.56 0.76%
EY 1.58 1.06 1.59 0.99 1.98 1.43 1.65 -0.71%
DY 1.16 1.03 1.27 0.88 1.48 1.31 1.68 -5.98%
P/NAPS 5.48 7.18 6.01 8.82 5.78 6.03 3.90 5.82%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 23/02/17 25/02/16 26/02/15 26/02/14 28/02/13 -
Price 1.28 1.46 1.90 2.81 2.05 3.78 2.20 -
P/RPS 14.02 17.20 16.69 27.58 15.44 14.20 9.19 7.28%
P/EPS 67.06 91.42 66.20 108.49 66.78 69.49 55.98 3.05%
EY 1.49 1.09 1.51 0.92 1.50 1.44 1.79 -3.00%
DY 1.09 1.06 1.21 0.82 1.12 1.32 1.82 -8.18%
P/NAPS 5.79 6.99 6.31 9.49 7.65 5.98 3.61 8.18%

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