[WELLCAL] YoY TTM Result on 31-Dec-2007 [#1]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
04-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 5.4%
YoY- 80.89%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 105,394 72,879 120,017 97,339 55,027 17.62%
PBT 17,171 15,240 18,471 17,480 10,356 13.46%
Tax -3,911 -1,245 -1,657 -1,453 -1,496 27.13%
NP 13,260 13,995 16,814 16,027 8,860 10.59%
-
NP to SH 13,260 13,995 16,814 16,027 8,860 10.59%
-
Tax Rate 22.78% 8.17% 8.97% 8.31% 14.45% -
Total Cost 92,134 58,884 103,203 81,312 46,167 18.84%
-
Net Worth 76,358 76,923 75,606 0 59,257 6.53%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 14,485 15,633 10,311 3,124 3,004 48.14%
Div Payout % 109.25% 111.71% 61.32% 19.49% 33.91% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 76,358 76,923 75,606 0 59,257 6.53%
NOSH 131,652 131,044 129,021 85,376 83,461 12.06%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.58% 19.20% 14.01% 16.47% 16.10% -
ROE 17.37% 18.19% 22.24% 0.00% 14.95% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 80.05 55.61 93.02 114.01 65.93 4.96%
EPS 10.07 10.68 13.03 18.77 10.62 -1.31%
DPS 11.00 12.00 8.00 3.67 3.60 32.18%
NAPS 0.58 0.587 0.586 0.00 0.71 -4.92%
Adjusted Per Share Value based on latest NOSH - 85,376
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 21.15 14.63 24.09 19.54 11.04 17.63%
EPS 2.66 2.81 3.37 3.22 1.78 10.55%
DPS 2.91 3.14 2.07 0.63 0.60 48.36%
NAPS 0.1533 0.1544 0.1518 0.00 0.1189 6.55%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.19 1.31 1.03 2.26 2.78 -
P/RPS 1.49 2.36 1.11 1.98 4.22 -22.90%
P/EPS 11.81 12.27 7.90 12.04 26.19 -18.04%
EY 8.46 8.15 12.65 8.31 3.82 21.97%
DY 9.24 9.16 7.77 1.62 1.29 63.54%
P/NAPS 2.05 2.23 1.76 0.00 3.92 -14.95%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/11 25/02/10 23/02/09 04/02/08 - -
Price 1.20 1.28 0.95 2.39 0.00 -
P/RPS 1.50 2.30 1.02 2.10 0.00 -
P/EPS 11.91 11.99 7.29 12.73 0.00 -
EY 8.39 8.34 13.72 7.85 0.00 -
DY 9.17 9.38 8.42 1.54 0.00 -
P/NAPS 2.07 2.18 1.62 0.00 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