[WELLCAL] YoY TTM Result on 30-Jun-2009 [#3]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- -5.39%
YoY- -18.92%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 153,489 127,763 88,206 94,445 108,941 83,469 18,277 42.52%
PBT 29,143 20,048 17,086 14,944 18,398 14,787 3,807 40.34%
Tax -7,105 -5,726 -1,553 -1,296 -1,565 -1,345 -876 41.70%
NP 22,038 14,322 15,533 13,648 16,833 13,442 2,931 39.92%
-
NP to SH 22,038 14,322 15,533 13,648 16,833 13,442 2,931 39.92%
-
Tax Rate 24.38% 28.56% 9.09% 8.67% 8.51% 9.10% 23.01% -
Total Cost 131,451 113,441 72,673 80,797 92,108 70,027 15,346 42.99%
-
Net Worth 80,282 77,258 77,127 78,285 74,636 63,847 32,566 16.21%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 20,515 15,165 18,349 9,032 8,271 6,701 - -
Div Payout % 93.09% 105.89% 118.13% 66.18% 49.14% 49.85% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 80,282 77,258 77,127 78,285 74,636 63,847 32,566 16.21%
NOSH 132,478 132,065 132,067 128,971 128,684 84,009 54,277 16.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 14.36% 11.21% 17.61% 14.45% 15.45% 16.10% 16.04% -
ROE 27.45% 18.54% 20.14% 17.43% 22.55% 21.05% 9.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 115.86 96.74 66.79 73.23 84.66 99.36 33.67 22.84%
EPS 16.64 10.84 11.76 10.58 13.08 16.00 5.40 20.61%
DPS 15.50 11.50 14.00 7.00 6.43 7.98 0.00 -
NAPS 0.606 0.585 0.584 0.607 0.58 0.76 0.60 0.16%
Adjusted Per Share Value based on latest NOSH - 128,971
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 30.81 25.64 17.70 18.96 21.87 16.75 3.67 42.51%
EPS 4.42 2.87 3.12 2.74 3.38 2.70 0.59 39.83%
DPS 4.12 3.04 3.68 1.81 1.66 1.35 0.00 -
NAPS 0.1611 0.1551 0.1548 0.1571 0.1498 0.1282 0.0654 16.19%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 2.18 1.15 1.27 1.00 1.10 2.86 0.00 -
P/RPS 1.88 1.19 1.90 1.37 1.30 2.88 0.00 -
P/EPS 13.10 10.60 10.80 9.45 8.41 17.87 0.00 -
EY 7.63 9.43 9.26 10.58 11.89 5.59 0.00 -
DY 7.11 10.00 11.02 7.00 5.84 2.79 0.00 -
P/NAPS 3.60 1.97 2.17 1.65 1.90 3.76 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 15/08/11 13/08/10 13/08/09 15/08/08 17/08/07 - -
Price 2.49 1.13 1.29 1.42 1.16 2.35 0.00 -
P/RPS 2.15 1.17 1.93 1.94 1.37 2.37 0.00 -
P/EPS 14.97 10.42 10.97 13.42 8.87 14.69 0.00 -
EY 6.68 9.60 9.12 7.45 11.28 6.81 0.00 -
DY 6.22 10.18 10.85 4.93 5.54 3.39 0.00 -
P/NAPS 4.11 1.93 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