[WELLCAL] YoY TTM Result on 30-Jun-2007 [#3]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 5.27%
YoY- 358.61%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 88,206 94,445 108,941 83,469 18,277 48.17%
PBT 17,086 14,944 18,398 14,787 3,807 45.51%
Tax -1,553 -1,296 -1,565 -1,345 -876 15.37%
NP 15,533 13,648 16,833 13,442 2,931 51.68%
-
NP to SH 15,533 13,648 16,833 13,442 2,931 51.68%
-
Tax Rate 9.09% 8.67% 8.51% 9.10% 23.01% -
Total Cost 72,673 80,797 92,108 70,027 15,346 47.47%
-
Net Worth 77,127 78,285 74,636 63,847 32,566 24.03%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 18,349 9,032 8,271 6,701 - -
Div Payout % 118.13% 66.18% 49.14% 49.85% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 77,127 78,285 74,636 63,847 32,566 24.03%
NOSH 132,067 128,971 128,684 84,009 54,277 24.87%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 17.61% 14.45% 15.45% 16.10% 16.04% -
ROE 20.14% 17.43% 22.55% 21.05% 9.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 66.79 73.23 84.66 99.36 33.67 18.66%
EPS 11.76 10.58 13.08 16.00 5.40 21.46%
DPS 14.00 7.00 6.43 7.98 0.00 -
NAPS 0.584 0.607 0.58 0.76 0.60 -0.67%
Adjusted Per Share Value based on latest NOSH - 84,009
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 17.70 18.96 21.87 16.75 3.67 48.15%
EPS 3.12 2.74 3.38 2.70 0.59 51.60%
DPS 3.68 1.81 1.66 1.35 0.00 -
NAPS 0.1548 0.1571 0.1498 0.1282 0.0654 24.01%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 1.27 1.00 1.10 2.86 0.00 -
P/RPS 1.90 1.37 1.30 2.88 0.00 -
P/EPS 10.80 9.45 8.41 17.87 0.00 -
EY 9.26 10.58 11.89 5.59 0.00 -
DY 11.02 7.00 5.84 2.79 0.00 -
P/NAPS 2.17 1.65 1.90 3.76 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 13/08/10 13/08/09 15/08/08 17/08/07 - -
Price 1.29 1.42 1.16 2.35 0.00 -
P/RPS 1.93 1.94 1.37 2.37 0.00 -
P/EPS 10.97 13.42 8.87 14.69 0.00 -
EY 9.12 7.45 11.28 6.81 0.00 -
DY 10.85 4.93 5.54 3.39 0.00 -
P/NAPS 2.21 2.34 2.00 3.09 0.00 -

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
Post a Comment