[WELLCAL] YoY TTM Result on 30-Jun-2012 [#3]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- 6.47%
YoY- 53.88%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 157,276 142,639 135,742 153,489 127,763 88,206 94,445 8.86%
PBT 47,618 38,359 30,446 29,143 20,048 17,086 14,944 21.29%
Tax -11,437 -9,028 -7,579 -7,105 -5,726 -1,553 -1,296 43.72%
NP 36,181 29,331 22,867 22,038 14,322 15,533 13,648 17.63%
-
NP to SH 36,181 29,331 22,867 22,038 14,322 15,533 13,648 17.63%
-
Tax Rate 24.02% 23.54% 24.89% 24.38% 28.56% 9.09% 8.67% -
Total Cost 121,095 113,308 112,875 131,451 113,441 72,673 80,797 6.97%
-
Net Worth 92,105 84,860 0 80,282 77,258 77,127 78,285 2.74%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 30,566 26,519 15,381 20,515 15,165 18,349 9,032 22.51%
Div Payout % 84.48% 90.42% 67.27% 93.09% 105.89% 118.13% 66.18% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 92,105 84,860 0 80,282 77,258 77,127 78,285 2.74%
NOSH 332,509 331,486 132,529 132,478 132,065 132,067 128,971 17.09%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 23.00% 20.56% 16.85% 14.36% 11.21% 17.61% 14.45% -
ROE 39.28% 34.56% 0.00% 27.45% 18.54% 20.14% 17.43% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 47.30 43.03 102.42 115.86 96.74 66.79 73.23 -7.02%
EPS 10.88 8.85 17.25 16.64 10.84 11.76 10.58 0.46%
DPS 9.20 8.00 11.60 15.50 11.50 14.00 7.00 4.65%
NAPS 0.277 0.256 0.00 0.606 0.585 0.584 0.607 -12.25%
Adjusted Per Share Value based on latest NOSH - 132,478
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 31.58 28.65 27.26 30.82 25.66 17.71 18.97 8.86%
EPS 7.27 5.89 4.59 4.43 2.88 3.12 2.74 17.65%
DPS 6.14 5.33 3.09 4.12 3.05 3.69 1.81 22.56%
NAPS 0.185 0.1704 0.00 0.1612 0.1552 0.1549 0.1572 2.74%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.90 1.48 2.39 2.18 1.15 1.27 1.00 -
P/RPS 4.02 3.44 2.33 1.88 1.19 1.90 1.37 19.64%
P/EPS 17.46 16.73 13.85 13.10 10.60 10.80 9.45 10.76%
EY 5.73 5.98 7.22 7.63 9.43 9.26 10.58 -9.71%
DY 4.84 5.41 4.85 7.11 10.00 11.02 7.00 -5.96%
P/NAPS 6.86 5.78 0.00 3.60 1.97 2.17 1.65 26.79%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 26/08/13 28/08/12 15/08/11 13/08/10 13/08/09 -
Price 2.01 1.68 2.68 2.49 1.13 1.29 1.42 -
P/RPS 4.25 3.90 2.62 2.15 1.17 1.93 1.94 13.95%
P/EPS 18.47 18.99 15.53 14.97 10.42 10.97 13.42 5.46%
EY 5.41 5.27 6.44 6.68 9.60 9.12 7.45 -5.19%
DY 4.58 4.76 4.33 6.22 10.18 10.85 4.93 -1.21%
P/NAPS 7.26 6.56 0.00 4.11 1.93 2.21 2.34 20.75%

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