[WELLCAL] QoQ Annualized Quarter Result on 30-Jun-2017 [#3]

Stock

[WELLCAL] WELLCALL HOLDINGS BHD

Announcement Date

28-Aug-2017

Admission Sponsor

Sponsor

Financial Year

30-Sep-2017

Quarter

30-Jun-2017 [#3]

Profit Trend

QoQ- -3.68%

YoY- 13.08%

Quarter Report

Wel001_3QR@30.06.2017.pdf

Latest QR

Upcoming QR

WELLCAL's Result

WELLCAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Annualized Quarter Result
Revenue	165,264	169,028	159,133	154,024	153,012	151,408	134,470	14.75%
YoY %	-2.23%	6.22%	3.32%	0.66%	1.06%	12.60%	-	-
Horiz. %	122.90%	125.70%	118.34%	114.54%	113.79%	112.60%	100.00%	-
PBT	38,200	40,952	47,825	46,766	48,608	49,984	39,765	-2.64%
YoY %	-6.72%	-14.37%	2.26%	-3.79%	-2.75%	25.70%	-	-
Horiz. %	96.06%	102.99%	120.27%	117.61%	122.24%	125.70%	100.00%	-
Tax	-10,154	-9,144	-11,664	-11,720	-12,224	-11,824	-8,474	12.82%
YoY %	-11.05%	21.60%	0.48%	4.12%	-3.38%	-39.53%	-	-
Horiz. %	119.83%	107.91%	137.64%	138.31%	144.25%	139.53%	100.00%	-
NP	28,046	31,808	36,161	35,046	36,384	38,160	31,291	-7.04%
YoY %	-11.83%	-12.04%	3.18%	-3.68%	-4.65%	21.95%	-	-
Horiz. %	89.63%	101.65%	115.56%	112.00%	116.28%	121.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,046	31,808	36,161	35,046	36,384	38,160	31,291	-7.04%
YoY %	-11.83%	-12.04%	3.18%	-3.68%	-4.65%	21.95%	-	-
Horiz. %	89.63%	101.65%	115.56%	112.00%	116.28%	121.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.58%	22.33%	24.39%	25.06%	25.15%	23.66%	21.31%	-
YoY %	19.03%	-8.45%	-2.67%	-0.36%	6.30%	11.03%	-	-
Horiz. %	124.73%	104.79%	114.45%	117.60%	118.02%	111.03%	100.00%	-
Total Cost	137,218	137,220	122,972	118,977	116,628	113,248	103,179	20.95%
YoY %	-0.00%	11.59%	3.36%	2.01%	2.98%	9.76%	-	-
Horiz. %	132.99%	132.99%	119.18%	115.31%	113.03%	109.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	102,079	104,071	103,573	101,249	100,919	100,053	65,420	34.56%
YoY %	-1.91%	0.48%	2.30%	0.33%	0.87%	52.94%	-	-
Horiz. %	156.04%	159.08%	158.32%	154.77%	154.26%	152.94%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	27,387	30,872	30,723	27,221	30,541	30,581	20,356	21.89%
YoY %	-11.29%	0.48%	12.87%	-10.87%	-0.13%	50.23%	-	-
Horiz. %	134.54%	151.66%	150.93%	133.72%	150.03%	150.23%	100.00%	-
Div Payout %	97.65%	97.06%	84.96%	77.67%	83.94%	80.14%	65.06%	-
YoY %	0.61%	14.24%	9.39%	-7.47%	4.74%	23.18%	-	-
Horiz. %	150.09%	149.19%	130.59%	119.38%	129.02%	123.18%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	102,079	104,071	103,573	101,249	100,919	100,053	65,420	34.56%
YoY %	-1.91%	0.48%	2.30%	0.33%	0.87%	52.94%	-	-
Horiz. %	156.04%	159.08%	158.32%	154.77%	154.26%	152.94%	100.00%	-
NOSH	497,947	497,947	497,947	331,965	331,970	332,404	332,083	31.03%
YoY %	0.00%	0.00%	50.00%	-0.00%	-0.13%	0.10%	-	-
Horiz. %	149.95%	149.95%	149.95%	99.96%	99.97%	100.10%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	16.97%	18.82%	22.72%	22.75%	23.78%	25.20%	23.27%	-
YoY %	-9.83%	-17.17%	-0.13%	-4.33%	-5.63%	8.29%	-	-
Horiz. %	72.93%	80.88%	97.64%	97.77%	102.19%	108.29%	100.00%	-
ROE	27.47%	30.56%	34.91%	34.61%	36.05%	38.14%	47.83%	-
YoY %	-10.11%	-12.46%	0.87%	-3.99%	-5.48%	-20.26%	-	-
Horiz. %	57.43%	63.89%	72.99%	72.36%	75.37%	79.74%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	33.19	33.94	31.96	46.40	46.09	45.55	40.49	-12.42%
YoY %	-2.21%	6.20%	-31.12%	0.67%	1.19%	12.50%	-	-
Horiz. %	81.97%	83.82%	78.93%	114.60%	113.83%	112.50%	100.00%	-
EPS	5.64	6.40	7.26	10.56	10.96	11.48	6.28	-6.92%
YoY %	-11.88%	-11.85%	-31.25%	-3.65%	-4.53%	82.80%	-	-
Horiz. %	89.81%	101.91%	115.61%	168.15%	174.52%	182.80%	100.00%	-
DPS	5.50	6.20	6.17	8.20	9.20	9.20	6.13	-6.98%
YoY %	-11.29%	0.49%	-24.76%	-10.87%	0.00%	50.08%	-	-
Horiz. %	89.72%	101.14%	100.65%	133.77%	150.08%	150.08%	100.00%	-
NAPS	0.205	0.209	0.208	0.305	0.304	0.301	0.197	2.69%
YoY %	-1.91%	0.48%	-31.80%	0.33%	1.00%	52.79%	-	-
Horiz. %	104.06%	106.09%	105.58%	154.82%	154.31%	152.79%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 331,965
RPS	33.17	33.93	31.94	30.92	30.71	30.39	26.99	14.74%
YoY %	-2.24%	6.23%	3.30%	0.68%	1.05%	12.60%	-	-
Horiz. %	122.90%	125.71%	118.34%	114.56%	113.78%	112.60%	100.00%	-
EPS	5.63	6.38	7.26	7.03	7.30	7.66	6.28	-7.03%
YoY %	-11.76%	-12.12%	3.27%	-3.70%	-4.70%	21.97%	-	-
Horiz. %	89.65%	101.59%	115.61%	111.94%	116.24%	121.97%	100.00%	-
DPS	5.50	6.20	6.17	5.46	6.13	6.14	4.09	21.85%
YoY %	-11.29%	0.49%	13.00%	-10.93%	-0.16%	50.12%	-	-
Horiz. %	134.47%	151.59%	150.86%	133.50%	149.88%	150.12%	100.00%	-
NAPS	0.2049	0.2089	0.2079	0.2032	0.2026	0.2008	0.1313	34.57%
YoY %	-1.91%	0.48%	2.31%	0.30%	0.90%	52.93%	-	-
Horiz. %	156.05%	159.10%	158.34%	154.76%	154.30%	152.93%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	1.39	1.50	1.29	2.15	2.22	1.81	1.96	-
P/RPS	4.19	4.42	4.04	4.63	4.82	3.97	4.84	-9.17%
YoY %	-5.20%	9.41%	-12.74%	-3.94%	21.41%	-17.98%	-	-
Horiz. %	86.57%	91.32%	83.47%	95.66%	99.59%	82.02%	100.00%	-
P/EPS	24.68	23.48	17.76	20.36	20.26	15.77	20.80	12.08%
YoY %	5.11%	32.21%	-12.77%	0.49%	28.47%	-24.18%	-	-
Horiz. %	118.65%	112.88%	85.38%	97.88%	97.40%	75.82%	100.00%	-
EY	4.05	4.26	5.63	4.91	4.94	6.34	4.81	-10.84%
YoY %	-4.93%	-24.33%	14.66%	-0.61%	-22.08%	31.81%	-	-
Horiz. %	84.20%	88.57%	117.05%	102.08%	102.70%	131.81%	100.00%	-
DY	3.96	4.13	4.78	3.81	4.14	5.08	3.13	16.99%
YoY %	-4.12%	-13.60%	25.46%	-7.97%	-18.50%	62.30%	-	-
Horiz. %	126.52%	131.95%	152.72%	121.73%	132.27%	162.30%	100.00%	-
P/NAPS	6.78	7.18	6.20	7.05	7.30	6.01	9.95	-22.58%
YoY %	-5.57%	15.81%	-12.06%	-3.42%	21.46%	-39.60%	-	-
Horiz. %	68.14%	72.16%	62.31%	70.85%	73.37%	60.40%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	24/05/18	26/02/18	28/11/17	28/08/17	22/05/17	23/02/17	28/11/16	-
Price	1.39	1.46	1.46	2.16	2.18	1.90	1.83	-
P/RPS	4.19	4.30	4.57	4.66	4.73	4.17	4.52	-4.93%
YoY %	-2.56%	-5.91%	-1.93%	-1.48%	13.43%	-7.74%	-	-
Horiz. %	92.70%	95.13%	101.11%	103.10%	104.65%	92.26%	100.00%	-
P/EPS	24.68	22.86	20.10	20.46	19.89	16.55	19.42	17.34%
YoY %	7.96%	13.73%	-1.76%	2.87%	20.18%	-14.78%	-	-
Horiz. %	127.09%	117.71%	103.50%	105.36%	102.42%	85.22%	100.00%	-
EY	4.05	4.38	4.97	4.89	5.03	6.04	5.15	-14.81%
YoY %	-7.53%	-11.87%	1.64%	-2.78%	-16.72%	17.28%	-	-
Horiz. %	78.64%	85.05%	96.50%	94.95%	97.67%	117.28%	100.00%	-
DY	3.96	4.25	4.23	3.80	4.22	4.84	3.35	11.80%
YoY %	-6.82%	0.47%	11.32%	-9.95%	-12.81%	44.48%	-	-
Horiz. %	118.21%	126.87%	126.27%	113.43%	125.97%	144.48%	100.00%	-
P/NAPS	6.78	6.99	7.02	7.08	7.17	6.31	9.29	-18.95%
YoY %	-3.00%	-0.43%	-0.85%	-1.26%	13.63%	-32.08%	-	-
Horiz. %	72.98%	75.24%	75.57%	76.21%	77.18%	67.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos