[WELLCAL] QoQ Annualized Quarter Result on 30-Sep-2007 [#4]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
03-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 8.39%
YoY- 158.61%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 111,836 108,116 102,224 91,392 88,437 85,482 78,436 26.70%
PBT 17,892 18,292 17,052 16,630 15,534 15,410 13,652 19.77%
Tax -1,654 -1,760 -1,616 -1,424 -1,505 -1,518 -1,500 6.73%
NP 16,237 16,532 15,436 15,206 14,029 13,892 12,152 21.33%
-
NP to SH 16,237 16,532 15,436 15,206 14,029 13,892 12,152 21.33%
-
Tax Rate 9.24% 9.62% 9.48% 8.56% 9.69% 9.85% 10.99% -
Total Cost 95,598 91,584 86,788 76,186 74,408 71,590 66,284 27.68%
-
Net Worth 74,349 69,096 69,154 65,528 0 60,327 59,257 16.34%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 11,400 10,236 13,660 5,317 5,961 6,032 12,018 -3.46%
Div Payout % 70.21% 61.92% 88.50% 34.97% 42.49% 43.43% 98.90% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 74,349 69,096 69,154 65,528 0 60,327 59,257 16.34%
NOSH 128,189 127,956 85,376 84,011 83,879 83,787 83,461 33.15%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.52% 15.29% 15.10% 16.64% 15.86% 16.25% 15.49% -
ROE 21.84% 23.93% 22.32% 23.21% 0.00% 23.03% 20.51% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 87.24 84.49 119.73 108.79 105.43 102.02 93.98 -4.84%
EPS 12.67 12.92 18.08 12.07 11.19 16.58 14.56 -8.86%
DPS 8.89 8.00 16.00 6.33 7.11 7.20 14.40 -27.51%
NAPS 0.58 0.54 0.81 0.78 0.00 0.72 0.71 -12.62%
Adjusted Per Share Value based on latest NOSH - 84,464
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 22.45 21.70 20.52 18.34 17.75 17.16 15.74 26.73%
EPS 3.26 3.32 3.10 3.05 2.82 2.79 2.44 21.32%
DPS 2.29 2.05 2.74 1.07 1.20 1.21 2.41 -3.35%
NAPS 0.1492 0.1387 0.1388 0.1315 0.00 0.1211 0.1189 16.35%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.10 1.50 2.26 2.35 2.86 2.80 2.78 -
P/RPS 1.26 1.78 1.89 2.16 2.71 2.74 2.96 -43.44%
P/EPS 8.68 11.61 12.50 12.98 17.10 16.89 19.09 -40.89%
EY 11.52 8.61 8.00 7.70 5.85 5.92 5.24 69.15%
DY 8.08 5.33 7.08 2.69 2.48 2.57 5.18 34.53%
P/NAPS 1.90 2.78 2.79 3.01 0.00 3.89 3.92 -38.32%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 15/08/08 15/05/08 04/02/08 03/12/07 17/08/07 14/05/07 09/02/07 -
Price 1.16 1.40 2.39 2.20 2.35 3.20 3.10 -
P/RPS 1.33 1.66 2.00 2.02 2.23 3.14 3.30 -45.46%
P/EPS 9.16 10.84 13.22 12.15 14.05 19.30 21.29 -43.03%
EY 10.92 9.23 7.56 8.23 7.12 5.18 4.70 75.51%
DY 7.67 5.71 6.69 2.88 3.02 2.25 4.65 39.64%
P/NAPS 2.00 2.59 2.95 2.82 0.00 4.44 4.37 -40.64%

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