[WELLCAL] YoY Quarter Result on 30-Sep-2010 [#4]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- 0.8%
YoY- -20.46%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 33,708 37,920 37,222 28,151 19,793 35,214 25,064 5.05%
PBT 10,302 7,904 6,089 3,767 4,802 5,430 4,979 12.87%
Tax -2,570 -1,996 -1,481 -226 -350 -496 -324 41.17%
NP 7,732 5,908 4,608 3,541 4,452 4,934 4,655 8.81%
-
NP to SH 7,732 5,908 4,608 3,541 4,452 4,934 4,655 8.81%
-
Tax Rate 24.95% 25.25% 24.32% 6.00% 7.29% 9.13% 6.51% -
Total Cost 25,976 32,012 32,614 24,610 15,341 30,280 20,409 4.09%
-
Net Worth 83,155 81,032 78,124 77,321 79,900 74,914 65,882 3.95%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 6,631 5,304 4,634 3,951 7,833 2,583 844 40.95%
Div Payout % 85.76% 89.79% 100.57% 111.60% 175.95% 52.36% 18.14% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 83,155 81,032 78,124 77,321 79,900 74,914 65,882 3.95%
NOSH 132,624 132,623 132,413 131,722 130,557 129,162 84,464 7.80%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 22.94% 15.58% 12.38% 12.58% 22.49% 14.01% 18.57% -
ROE 9.30% 7.29% 5.90% 4.58% 5.57% 6.59% 7.07% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 25.42 28.59 28.11 21.37 15.16 27.26 29.67 -2.54%
EPS 5.83 4.46 3.48 2.69 3.41 3.82 3.67 8.01%
DPS 5.00 4.00 3.50 3.00 6.00 2.00 1.00 30.73%
NAPS 0.627 0.611 0.59 0.587 0.612 0.58 0.78 -3.57%
Adjusted Per Share Value based on latest NOSH - 131,722
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 6.77 7.62 7.48 5.65 3.97 7.07 5.03 5.07%
EPS 1.55 1.19 0.93 0.71 0.89 0.99 0.93 8.87%
DPS 1.33 1.07 0.93 0.79 1.57 0.52 0.17 40.85%
NAPS 0.167 0.1627 0.1569 0.1553 0.1605 0.1504 0.1323 3.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.83 2.22 1.12 1.28 1.14 1.16 2.35 -
P/RPS 11.13 7.76 3.98 5.99 7.52 4.25 7.92 5.82%
P/EPS 48.54 49.83 32.18 47.62 33.43 30.37 42.64 2.18%
EY 2.06 2.01 3.11 2.10 2.99 3.29 2.35 -2.16%
DY 1.77 1.80 3.13 2.34 5.26 1.72 0.43 26.56%
P/NAPS 4.51 3.63 1.90 2.18 1.86 2.00 3.01 6.96%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 22/11/12 25/11/11 22/11/10 20/11/09 21/11/08 03/12/07 -
Price 3.29 2.43 1.22 1.22 1.22 1.03 2.20 -
P/RPS 12.94 8.50 4.34 5.71 8.05 3.78 7.41 9.72%
P/EPS 56.43 54.55 35.06 45.38 35.78 26.96 39.92 5.93%
EY 1.77 1.83 2.85 2.20 2.80 3.71 2.51 -5.65%
DY 1.52 1.65 2.87 2.46 4.92 1.94 0.45 22.46%
P/NAPS 5.25 3.98 2.07 2.08 1.99 1.78 2.82 10.90%

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