[WELLCAL] YoY TTM Result on 31-Mar-2012 [#2]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 14.51%
YoY- 59.52%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 159,001 138,502 137,786 154,028 114,920 79,565 107,639 6.71%
PBT 46,080 37,727 29,540 27,455 17,687 16,531 15,749 19.58%
Tax -11,019 -8,943 -7,285 -6,757 -4,712 -1,377 -1,323 42.35%
NP 35,061 28,784 22,255 20,698 12,975 15,154 14,426 15.94%
-
NP to SH 35,061 28,784 22,255 20,698 12,975 15,154 14,426 15.94%
-
Tax Rate 23.91% 23.70% 24.66% 24.61% 26.64% 8.33% 8.40% -
Total Cost 123,940 109,718 115,531 133,330 101,945 64,411 93,213 4.86%
-
Net Worth 90,964 210,478 0 79,234 75,561 80,369 75,324 3.19%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 29,548 26,516 18,030 19,178 14,505 18,916 10,311 19.17%
Div Payout % 84.28% 92.12% 81.02% 92.66% 111.80% 124.83% 71.48% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 90,964 210,478 0 79,234 75,561 80,369 75,324 3.19%
NOSH 331,986 331,462 132,715 132,278 132,100 131,322 129,423 16.99%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 22.05% 20.78% 16.15% 13.44% 11.29% 19.05% 13.40% -
ROE 38.54% 13.68% 0.00% 26.12% 17.17% 18.86% 19.15% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 47.89 41.79 103.82 116.44 86.99 60.59 83.17 -8.78%
EPS 10.56 8.68 16.77 15.65 9.82 11.54 11.15 -0.90%
DPS 8.90 8.00 13.60 14.50 11.00 14.50 8.00 1.79%
NAPS 0.274 0.635 0.00 0.599 0.572 0.612 0.582 -11.79%
Adjusted Per Share Value based on latest NOSH - 132,278
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 31.93 27.81 27.67 30.93 23.08 15.98 21.62 6.71%
EPS 7.04 5.78 4.47 4.16 2.61 3.04 2.90 15.92%
DPS 5.93 5.33 3.62 3.85 2.91 3.80 2.07 19.16%
NAPS 0.1827 0.4227 0.00 0.1591 0.1517 0.1614 0.1513 3.19%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.00 1.44 2.27 1.49 1.22 1.27 0.79 -
P/RPS 4.18 3.45 2.19 1.28 1.40 2.10 0.95 27.99%
P/EPS 18.94 16.58 13.54 9.52 12.42 11.01 7.09 17.78%
EY 5.28 6.03 7.39 10.50 8.05 9.09 14.11 -15.10%
DY 4.45 5.56 5.99 9.73 9.02 11.42 10.13 -12.80%
P/NAPS 7.30 2.27 0.00 2.49 2.13 2.08 1.36 32.30%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 16/05/14 16/05/13 28/05/12 20/05/11 14/05/10 15/05/09 -
Price 1.75 1.46 2.36 1.76 1.17 1.29 1.00 -
P/RPS 3.65 3.49 2.27 1.51 1.34 2.13 1.20 20.35%
P/EPS 16.57 16.81 14.07 11.25 11.91 11.18 8.97 10.76%
EY 6.03 5.95 7.11 8.89 8.39 8.95 11.15 -9.73%
DY 5.09 5.48 5.76 8.24 9.40 11.24 8.00 -7.25%
P/NAPS 6.39 2.30 0.00 2.94 2.05 2.11 1.72 24.43%

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