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

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Quarter Result
Revenue	45,562	43,615	32,303	38,267	37,431	33,708	37,920	3.10%
YoY %	4.46%	35.02%	-15.59%	2.23%	11.04%	-11.11%	-	-
Horiz. %	120.15%	115.02%	85.19%	100.92%	98.71%	88.89%	100.00%	-
PBT	13,247	12,751	9,125	11,459	10,545	10,302	7,904	8.98%
YoY %	3.89%	39.74%	-20.37%	8.67%	2.36%	30.34%	-	-
Horiz. %	167.60%	161.32%	115.45%	144.98%	133.41%	130.34%	100.00%	-
Tax	-3,385	-2,875	-1,287	1,490	-2,740	-2,570	-1,996	9.19%
YoY %	-17.74%	-123.39%	-186.38%	154.38%	-6.61%	-28.76%	-	-
Horiz. %	169.59%	144.04%	64.48%	-74.65%	137.27%	128.76%	100.00%	-
NP	9,862	9,876	7,838	12,949	7,805	7,732	5,908	8.91%
YoY %	-0.14%	26.00%	-39.47%	65.91%	0.94%	30.87%	-	-
Horiz. %	166.93%	167.16%	132.67%	219.18%	132.11%	130.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,862	9,876	7,838	12,949	7,805	7,732	5,908	8.91%
YoY %	-0.14%	26.00%	-39.47%	65.91%	0.94%	30.87%	-	-
Horiz. %	166.93%	167.16%	132.67%	219.18%	132.11%	130.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.55%	22.55%	14.10%	-13.00%	25.98%	24.95%	25.25%	-
YoY %	13.30%	59.93%	208.46%	-150.04%	4.13%	-1.19%	-	-
Horiz. %	101.19%	89.31%	55.84%	-51.49%	102.89%	98.81%	100.00%	-
Total Cost	35,700	33,739	24,465	25,318	29,626	25,976	32,012	1.83%
YoY %	5.81%	37.91%	-3.37%	-14.54%	14.05%	-18.86%	-	-
Horiz. %	111.52%	105.39%	76.42%	79.09%	92.55%	81.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	107,556	103,573	97,642	97,283	86,353	83,155	81,032	4.83%
YoY %	3.85%	6.07%	0.37%	12.66%	3.85%	2.62%	-	-
Horiz. %	132.73%	127.82%	120.50%	120.06%	106.57%	102.62%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	6,971	7,718	7,638	7,636	7,638	6,631	5,304	4.65%
YoY %	-9.68%	1.05%	0.03%	-0.03%	15.19%	25.02%	-	-
Horiz. %	131.43%	145.51%	144.00%	143.97%	144.00%	125.02%	100.00%	-
Div Payout %	70.69%	78.15%	97.46%	58.97%	97.87%	85.76%	89.79%	-
YoY %	-9.55%	-19.81%	65.27%	-39.75%	14.12%	-4.49%	-	-
Horiz. %	78.73%	87.04%	108.54%	65.68%	109.00%	95.51%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	107,556	103,573	97,642	97,283	86,353	83,155	81,032	4.83%
YoY %	3.85%	6.07%	0.37%	12.66%	3.85%	2.62%	-	-
Horiz. %	132.73%	127.82%	120.50%	120.06%	106.57%	102.62%	100.00%	-
NOSH	497,947	497,947	332,118	332,025	332,127	132,624	132,623	24.65%
YoY %	0.00%	49.93%	0.03%	-0.03%	150.43%	0.00%	-	-
Horiz. %	375.46%	375.46%	250.42%	250.35%	250.43%	100.00%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	21.65%	22.64%	24.26%	33.84%	20.85%	22.94%	15.58%	-
YoY %	-4.37%	-6.68%	-28.31%	62.30%	-9.11%	47.24%	-	-
Horiz. %	138.96%	145.31%	155.71%	217.20%	133.83%	147.24%	100.00%	-
ROE	9.17%	9.54%	8.03%	13.31%	9.04%	9.30%	7.29%	-
YoY %	-3.88%	18.80%	-39.67%	47.23%	-2.80%	27.57%	-	-
Horiz. %	125.79%	130.86%	110.15%	182.58%	124.01%	127.57%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	9.15	8.76	9.73	11.53	11.27	25.42	28.59	-17.28%
YoY %	4.45%	-9.97%	-15.61%	2.31%	-55.66%	-11.09%	-	-
Horiz. %	32.00%	30.64%	34.03%	40.33%	39.42%	88.91%	100.00%	-
EPS	1.98	1.98	2.36	3.90	2.35	5.83	4.46	-12.65%
YoY %	0.00%	-16.10%	-39.49%	65.96%	-59.69%	30.72%	-	-
Horiz. %	44.39%	44.39%	52.91%	87.44%	52.69%	130.72%	100.00%	-
DPS	1.40	1.55	2.30	2.30	2.30	5.00	4.00	-16.04%
YoY %	-9.68%	-32.61%	0.00%	0.00%	-54.00%	25.00%	-	-
Horiz. %	35.00%	38.75%	57.50%	57.50%	57.50%	125.00%	100.00%	-
NAPS	0.216	0.208	0.294	0.293	0.26	0.627	0.611	-15.90%
YoY %	3.85%	-29.25%	0.34%	12.69%	-58.53%	2.62%	-	-
Horiz. %	35.35%	34.04%	48.12%	47.95%	42.55%	102.62%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 332,025
RPS	9.15	8.76	6.49	7.68	7.52	6.77	7.62	3.09%
YoY %	4.45%	34.98%	-15.49%	2.13%	11.08%	-11.15%	-	-
Horiz. %	120.08%	114.96%	85.17%	100.79%	98.69%	88.85%	100.00%	-
EPS	1.98	1.98	1.57	2.60	1.57	1.55	1.19	8.85%
YoY %	0.00%	26.11%	-39.62%	65.61%	1.29%	30.25%	-	-
Horiz. %	166.39%	166.39%	131.93%	218.49%	131.93%	130.25%	100.00%	-
DPS	1.40	1.55	1.53	1.53	1.53	1.33	1.07	4.57%
YoY %	-9.68%	1.31%	0.00%	0.00%	15.04%	24.30%	-	-
Horiz. %	130.84%	144.86%	142.99%	142.99%	142.99%	124.30%	100.00%	-
NAPS	0.216	0.208	0.1961	0.1954	0.1734	0.167	0.1627	4.83%
YoY %	3.85%	6.07%	0.36%	12.69%	3.83%	2.64%	-	-
Horiz. %	132.76%	127.84%	120.53%	120.10%	106.58%	102.64%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
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	14.10	14.73	20.15	19.09	14.46	11.13	7.76	10.46%
YoY %	-4.28%	-26.90%	5.55%	32.02%	29.92%	43.43%	-	-
Horiz. %	181.70%	189.82%	259.66%	246.01%	186.34%	143.43%	100.00%	-
P/EPS	65.13	65.04	83.05	56.41	69.36	48.54	49.83	4.56%
YoY %	0.14%	-21.69%	47.23%	-18.67%	42.89%	-2.59%	-	-
Horiz. %	130.70%	130.52%	166.67%	113.20%	139.19%	97.41%	100.00%	-
EY	1.54	1.54	1.20	1.77	1.44	2.06	2.01	-4.34%
YoY %	0.00%	28.33%	-32.20%	22.92%	-30.10%	2.49%	-	-
Horiz. %	76.62%	76.62%	59.70%	88.06%	71.64%	102.49%	100.00%	-
DY	1.09	1.20	1.17	1.05	1.41	1.77	1.80	-8.01%
YoY %	-9.17%	2.56%	11.43%	-25.53%	-20.34%	-1.67%	-	-
Horiz. %	60.56%	66.67%	65.00%	58.33%	78.33%	98.33%	100.00%	-
P/NAPS	5.97	6.20	6.67	7.51	6.27	4.51	3.63	8.64%
YoY %	-3.71%	-7.05%	-11.19%	19.78%	39.02%	24.24%	-	-
Horiz. %	164.46%	170.80%	183.75%	206.89%	172.73%	124.24%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
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	13.33	16.67	18.81	22.21	14.73	12.94	8.50	7.78%
YoY %	-20.04%	-11.38%	-15.31%	50.78%	13.83%	52.24%	-	-
Horiz. %	156.82%	196.12%	221.29%	261.29%	173.29%	152.24%	100.00%	-
P/EPS	61.60	73.61	77.54	65.64	70.64	56.43	54.55	2.04%
YoY %	-16.32%	-5.07%	18.13%	-7.08%	25.18%	3.45%	-	-
Horiz. %	112.92%	134.94%	142.14%	120.33%	129.50%	103.45%	100.00%	-
EY	1.62	1.36	1.29	1.52	1.42	1.77	1.83	-2.01%
YoY %	19.12%	5.43%	-15.13%	7.04%	-19.77%	-3.28%	-	-
Horiz. %	88.52%	74.32%	70.49%	83.06%	77.60%	96.72%	100.00%	-
DY	1.15	1.06	1.26	0.90	1.39	1.52	1.65	-5.83%
YoY %	8.49%	-15.87%	40.00%	-35.25%	-8.55%	-7.88%	-	-
Horiz. %	69.70%	64.24%	76.36%	54.55%	84.24%	92.12%	100.00%	-
P/NAPS	5.65	7.02	6.22	8.74	6.38	5.25	3.98	6.01%
YoY %	-19.52%	12.86%	-28.83%	36.99%	21.52%	31.91%	-	-
Horiz. %	141.96%	176.38%	156.28%	219.60%	160.30%	131.91%	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