[WELLCAL] YoY Quarter Result on 30-Jun-2010 [#3]

Stock

[WELLCAL] WELLCALL HOLDINGS BHD

Announcement Date

13-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Sep-2010

Quarter

30-Jun-2010 [#3]

Profit Trend

QoQ- 10.54%

YoY- 12.09%

Quarter Report

Wellcall-3Q2010 Announcement and Notes.xls

Latest QR

Upcoming QR

WELLCAL's Result

WELLCAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	35,526	37,570	38,109	25,266	16,625	29,819	23,586	7.05%
YoY %	-5.44%	-1.41%	50.83%	51.98%	-44.25%	26.43%	-	-
Horiz. %	150.62%	159.29%	161.57%	107.12%	70.49%	126.43%	100.00%	-
PBT	8,977	8,071	6,383	4,022	3,467	4,272	3,945	14.67%
YoY %	11.23%	26.45%	58.70%	16.01%	-18.84%	8.29%	-	-
Horiz. %	227.55%	204.59%	161.80%	101.95%	87.88%	108.29%	100.00%	-
Tax	-2,165	-1,871	-1,523	-509	-333	-360	-341	36.03%
YoY %	-15.71%	-22.85%	-199.21%	-52.85%	7.50%	-5.57%	-	-
Horiz. %	634.90%	548.68%	446.63%	149.27%	97.65%	105.57%	100.00%	-
NP	6,812	6,200	4,860	3,513	3,134	3,912	3,604	11.18%
YoY %	9.87%	27.57%	38.34%	12.09%	-19.89%	8.55%	-	-
Horiz. %	189.01%	172.03%	134.85%	97.48%	86.96%	108.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,812	6,200	4,860	3,513	3,134	3,912	3,604	11.18%
YoY %	9.87%	27.57%	38.34%	12.09%	-19.89%	8.55%	-	-
Horiz. %	189.01%	172.03%	134.85%	97.48%	86.96%	108.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.12%	23.18%	23.86%	12.66%	9.60%	8.43%	8.64%	-
YoY %	4.06%	-2.85%	88.47%	31.88%	13.88%	-2.43%	-	-
Horiz. %	279.17%	268.29%	276.16%	146.53%	111.11%	97.57%	100.00%	-
Total Cost	28,714	31,370	33,249	21,753	13,491	25,907	19,982	6.22%
YoY %	-8.47%	-5.65%	52.85%	61.24%	-47.93%	29.65%	-	-
Horiz. %	143.70%	156.99%	166.39%	108.86%	67.52%	129.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	82,035	80,282	77,258	77,127	78,285	74,636	63,847	4.26%
YoY %	2.18%	3.91%	0.17%	-1.48%	4.89%	16.90%	-	-
Horiz. %	128.49%	125.74%	121.00%	120.80%	122.61%	116.90%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	6,626	5,299	3,961	3,301	3,869	5,147	3,696	10.20%
YoY %	25.04%	33.78%	19.99%	-14.68%	-24.83%	39.26%	-	-
Horiz. %	179.27%	143.37%	107.17%	89.31%	104.68%	139.26%	100.00%	-
Div Payout %	97.28%	85.47%	81.52%	93.98%	123.46%	131.58%	102.56%	-
YoY %	13.82%	4.85%	-13.26%	-23.88%	-6.17%	28.30%	-	-
Horiz. %	94.85%	83.34%	79.49%	91.63%	120.38%	128.30%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	82,035	80,282	77,258	77,127	78,285	74,636	63,847	4.26%
YoY %	2.18%	3.91%	0.17%	-1.48%	4.89%	16.90%	-	-
Horiz. %	128.49%	125.74%	121.00%	120.80%	122.61%	116.90%	100.00%	-
NOSH	132,529	132,478	132,065	132,067	128,971	128,684	84,009	7.88%
YoY %	0.04%	0.31%	-0.00%	2.40%	0.22%	53.18%	-	-
Horiz. %	157.76%	157.70%	157.20%	157.21%	153.52%	153.18%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	19.17%	16.50%	12.75%	13.90%	18.85%	13.12%	15.28%	-
YoY %	16.18%	29.41%	-8.27%	-26.26%	43.67%	-14.14%	-	-
Horiz. %	125.46%	107.98%	83.44%	90.97%	123.36%	85.86%	100.00%	-
ROE	8.30%	7.72%	6.29%	4.55%	4.00%	5.24%	5.64%	-
YoY %	7.51%	22.73%	38.24%	13.75%	-23.66%	-7.09%	-	-
Horiz. %	147.16%	136.88%	111.52%	80.67%	70.92%	92.91%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	26.81	28.36	28.86	19.13	12.89	23.17	28.08	-0.76%
YoY %	-5.47%	-1.73%	50.86%	48.41%	-44.37%	-17.49%	-	-
Horiz. %	95.48%	101.00%	102.78%	68.13%	45.90%	82.51%	100.00%	-
EPS	5.14	4.68	3.68	2.66	2.43	3.04	4.29	3.05%
YoY %	9.83%	27.17%	38.35%	9.47%	-20.07%	-29.14%	-	-
Horiz. %	119.81%	109.09%	85.78%	62.00%	56.64%	70.86%	100.00%	-
DPS	5.00	4.00	3.00	2.50	3.00	4.00	4.40	2.15%
YoY %	25.00%	33.33%	20.00%	-16.67%	-25.00%	-9.09%	-	-
Horiz. %	113.64%	90.91%	68.18%	56.82%	68.18%	90.91%	100.00%	-
NAPS	0.619	0.606	0.585	0.584	0.607	0.58	0.76	-3.35%
YoY %	2.15%	3.59%	0.17%	-3.79%	4.66%	-23.68%	-	-
Horiz. %	81.45%	79.74%	76.97%	76.84%	79.87%	76.32%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 132,067
RPS	7.13	7.54	7.65	5.07	3.34	5.99	4.73	7.07%
YoY %	-5.44%	-1.44%	50.89%	51.80%	-44.24%	26.64%	-	-
Horiz. %	150.74%	159.41%	161.73%	107.19%	70.61%	126.64%	100.00%	-
EPS	1.37	1.24	0.98	0.71	0.63	0.79	0.72	11.30%
YoY %	10.48%	26.53%	38.03%	12.70%	-20.25%	9.72%	-	-
Horiz. %	190.28%	172.22%	136.11%	98.61%	87.50%	109.72%	100.00%	-
DPS	1.33	1.06	0.80	0.66	0.78	1.03	0.74	10.25%
YoY %	25.47%	32.50%	21.21%	-15.38%	-24.27%	39.19%	-	-
Horiz. %	179.73%	143.24%	108.11%	89.19%	105.41%	139.19%	100.00%	-
NAPS	0.1647	0.1611	0.1551	0.1548	0.1571	0.1498	0.1282	4.25%
YoY %	2.23%	3.87%	0.19%	-1.46%	4.87%	16.85%	-	-
Horiz. %	128.47%	125.66%	120.98%	120.75%	122.54%	116.85%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.39	2.18	1.15	1.27	1.00	1.10	2.86	-
P/RPS	8.92	7.69	3.99	6.64	7.76	4.75	10.19	-2.19%
YoY %	15.99%	92.73%	-39.91%	-14.43%	63.37%	-53.39%	-	-
Horiz. %	87.54%	75.47%	39.16%	65.16%	76.15%	46.61%	100.00%	-
P/EPS	46.50	46.58	31.25	47.74	41.15	36.18	66.67	-5.82%
YoY %	-0.17%	49.06%	-34.54%	16.01%	13.74%	-45.73%	-	-
Horiz. %	69.75%	69.87%	46.87%	71.61%	61.72%	54.27%	100.00%	-
EY	2.15	2.15	3.20	2.09	2.43	2.76	1.50	6.17%
YoY %	0.00%	-32.81%	53.11%	-13.99%	-11.96%	84.00%	-	-
Horiz. %	143.33%	143.33%	213.33%	139.33%	162.00%	184.00%	100.00%	-
DY	2.09	1.83	2.61	1.97	3.00	3.64	1.54	5.21%
YoY %	14.21%	-29.89%	32.49%	-34.33%	-17.58%	136.36%	-	-
Horiz. %	135.71%	118.83%	169.48%	127.92%	194.81%	236.36%	100.00%	-
P/NAPS	3.86	3.60	1.97	2.17	1.65	1.90	3.76	0.43%
YoY %	7.22%	82.74%	-9.22%	31.52%	-13.16%	-49.47%	-	-
Horiz. %	102.66%	95.74%	52.39%	57.71%	43.88%	50.53%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/13	28/08/12	15/08/11	13/08/10	13/08/09	15/08/08	17/08/07	-
Price	2.68	2.49	1.13	1.29	1.42	1.16	2.35	-
P/RPS	10.00	8.78	3.92	6.74	11.02	5.01	8.37	3.00%
YoY %	13.90%	123.98%	-41.84%	-38.84%	119.96%	-40.14%	-	-
Horiz. %	119.47%	104.90%	46.83%	80.53%	131.66%	59.86%	100.00%	-
P/EPS	52.14	53.21	30.71	48.50	58.44	38.16	54.78	-0.81%
YoY %	-2.01%	73.27%	-36.68%	-17.01%	53.14%	-30.34%	-	-
Horiz. %	95.18%	97.13%	56.06%	88.54%	106.68%	69.66%	100.00%	-
EY	1.92	1.88	3.26	2.06	1.71	2.62	1.83	0.80%
YoY %	2.13%	-42.33%	58.25%	20.47%	-34.73%	43.17%	-	-
Horiz. %	104.92%	102.73%	178.14%	112.57%	93.44%	143.17%	100.00%	-
DY	1.87	1.61	2.65	1.94	2.11	3.45	1.87	0.00%
YoY %	16.15%	-39.25%	36.60%	-8.06%	-38.84%	84.49%	-	-
Horiz. %	100.00%	86.10%	141.71%	103.74%	112.83%	184.49%	100.00%	-
P/NAPS	4.33	4.11	1.93	2.21	2.34	2.00	3.09	5.77%
YoY %	5.35%	112.95%	-12.67%	-5.56%	17.00%	-35.28%	-	-
Horiz. %	140.13%	133.01%	62.46%	71.52%	75.73%	64.72%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos