[WELLCAL] QoQ Annualized Quarter Result on 30-Sep-2017 [#4]

Stock

[WELLCAL] WELLCALL HOLDINGS BHD

Announcement Date

28-Nov-2017

Admission Sponsor

Sponsor

Financial Year

30-Sep-2017

Quarter

30-Sep-2017 [#4]

Profit Trend

QoQ- 3.18%

YoY- 15.56%

Quarter Report

Wel001_4QR_R30.09.2017.pdf

Latest QR

Upcoming QR

WELLCAL's Result

WELLCAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Annualized Quarter Result
Revenue	167,416	165,264	169,028	159,133	154,024	153,012	151,408	6.94%
YoY %	1.30%	-2.23%	6.22%	3.32%	0.66%	1.06%	-	-
Horiz. %	110.57%	109.15%	111.64%	105.10%	101.73%	101.06%	100.00%	-
PBT	39,476	38,200	40,952	47,825	46,766	48,608	49,984	-14.59%
YoY %	3.34%	-6.72%	-14.37%	2.26%	-3.79%	-2.75%	-	-
Horiz. %	78.98%	76.42%	81.93%	95.68%	93.56%	97.25%	100.00%	-
Tax	-10,386	-10,154	-9,144	-11,664	-11,720	-12,224	-11,824	-8.30%
YoY %	-2.28%	-11.05%	21.60%	0.48%	4.12%	-3.38%	-	-
Horiz. %	87.84%	85.88%	77.33%	98.65%	99.12%	103.38%	100.00%	-
NP	29,089	28,046	31,808	36,161	35,046	36,384	38,160	-16.59%
YoY %	3.72%	-11.83%	-12.04%	3.18%	-3.68%	-4.65%	-	-
Horiz. %	76.23%	73.50%	83.35%	94.76%	91.84%	95.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,089	28,046	31,808	36,161	35,046	36,384	38,160	-16.59%
YoY %	3.72%	-11.83%	-12.04%	3.18%	-3.68%	-4.65%	-	-
Horiz. %	76.23%	73.50%	83.35%	94.76%	91.84%	95.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.31%	26.58%	22.33%	24.39%	25.06%	25.15%	23.66%	-
YoY %	-1.02%	19.03%	-8.45%	-2.67%	-0.36%	6.30%	-	-
Horiz. %	111.20%	112.34%	94.38%	103.09%	105.92%	106.30%	100.00%	-
Total Cost	138,326	137,218	137,220	122,972	118,977	116,628	113,248	14.30%
YoY %	0.81%	-0.00%	11.59%	3.36%	2.01%	2.98%	-	-
Horiz. %	122.14%	121.17%	121.17%	108.59%	105.06%	102.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	104,071	102,079	104,071	103,573	101,249	100,919	100,053	2.66%
YoY %	1.95%	-1.91%	0.48%	2.30%	0.33%	0.87%	-	-
Horiz. %	104.02%	102.02%	104.02%	103.52%	101.20%	100.87%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	26,889	27,387	30,872	30,723	27,221	30,541	30,581	-8.24%
YoY %	-1.82%	-11.29%	0.48%	12.87%	-10.87%	-0.13%	-	-
Horiz. %	87.93%	89.56%	100.95%	100.46%	89.01%	99.87%	100.00%	-
Div Payout %	92.44%	97.65%	97.06%	84.96%	77.67%	83.94%	80.14%	-
YoY %	-5.34%	0.61%	14.24%	9.39%	-7.47%	4.74%	-	-
Horiz. %	115.35%	121.85%	121.11%	106.01%	96.92%	104.74%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	104,071	102,079	104,071	103,573	101,249	100,919	100,053	2.66%
YoY %	1.95%	-1.91%	0.48%	2.30%	0.33%	0.87%	-	-
Horiz. %	104.02%	102.02%	104.02%	103.52%	101.20%	100.87%	100.00%	-
NOSH	497,947	497,947	497,947	497,947	331,965	331,970	332,404	31.01%
YoY %	0.00%	0.00%	0.00%	50.00%	-0.00%	-0.13%	-	-
Horiz. %	149.80%	149.80%	149.80%	149.80%	99.87%	99.87%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	17.38%	16.97%	18.82%	22.72%	22.75%	23.78%	25.20%	-
YoY %	2.42%	-9.83%	-17.17%	-0.13%	-4.33%	-5.63%	-	-
Horiz. %	68.97%	67.34%	74.68%	90.16%	90.28%	94.37%	100.00%	-
ROE	27.95%	27.47%	30.56%	34.91%	34.61%	36.05%	38.14%	-
YoY %	1.75%	-10.11%	-12.46%	0.87%	-3.99%	-5.48%	-	-
Horiz. %	73.28%	72.02%	80.13%	91.53%	90.74%	94.52%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	33.62	33.19	33.94	31.96	46.40	46.09	45.55	-18.37%
YoY %	1.30%	-2.21%	6.20%	-31.12%	0.67%	1.19%	-	-
Horiz. %	73.81%	72.86%	74.51%	70.16%	101.87%	101.19%	100.00%	-
EPS	5.84	5.64	6.40	7.26	10.56	10.96	11.48	-36.35%
YoY %	3.55%	-11.88%	-11.85%	-31.25%	-3.65%	-4.53%	-	-
Horiz. %	50.87%	49.13%	55.75%	63.24%	91.99%	95.47%	100.00%	-
DPS	5.40	5.50	6.20	6.17	8.20	9.20	9.20	-29.96%
YoY %	-1.82%	-11.29%	0.49%	-24.76%	-10.87%	0.00%	-	-
Horiz. %	58.70%	59.78%	67.39%	67.07%	89.13%	100.00%	100.00%	-
NAPS	0.209	0.205	0.209	0.208	0.305	0.304	0.301	-21.63%
YoY %	1.95%	-1.91%	0.48%	-31.80%	0.33%	1.00%	-	-
Horiz. %	69.44%	68.11%	69.44%	69.10%	101.33%	101.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 497,947
RPS	33.62	33.19	33.94	31.96	30.93	30.73	30.41	6.93%
YoY %	1.30%	-2.21%	6.20%	3.33%	0.65%	1.05%	-	-
Horiz. %	110.56%	109.14%	111.61%	105.10%	101.71%	101.05%	100.00%	-
EPS	5.84	5.64	6.39	7.26	7.04	7.31	7.66	-16.58%
YoY %	3.55%	-11.74%	-11.98%	3.12%	-3.69%	-4.57%	-	-
Horiz. %	76.24%	73.63%	83.42%	94.78%	91.91%	95.43%	100.00%	-
DPS	5.40	5.50	6.20	6.17	5.47	6.13	6.14	-8.22%
YoY %	-1.82%	-11.29%	0.49%	12.80%	-10.77%	-0.16%	-	-
Horiz. %	87.95%	89.58%	100.98%	100.49%	89.09%	99.84%	100.00%	-
NAPS	0.209	0.205	0.209	0.208	0.2033	0.2027	0.2009	2.67%
YoY %	1.95%	-1.91%	0.48%	2.31%	0.30%	0.90%	-	-
Horiz. %	104.03%	102.04%	104.03%	103.53%	101.19%	100.90%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	1.31	1.39	1.50	1.29	2.15	2.22	1.81	-
P/RPS	3.90	4.19	4.42	4.04	4.63	4.82	3.97	-1.18%
YoY %	-6.92%	-5.20%	9.41%	-12.74%	-3.94%	21.41%	-	-
Horiz. %	98.24%	105.54%	111.34%	101.76%	116.62%	121.41%	100.00%	-
P/EPS	22.42	24.68	23.48	17.76	20.36	20.26	15.77	26.51%
YoY %	-9.16%	5.11%	32.21%	-12.77%	0.49%	28.47%	-	-
Horiz. %	142.17%	156.50%	148.89%	112.62%	129.11%	128.47%	100.00%	-
EY	4.46	4.05	4.26	5.63	4.91	4.94	6.34	-20.95%
YoY %	10.12%	-4.93%	-24.33%	14.66%	-0.61%	-22.08%	-	-
Horiz. %	70.35%	63.88%	67.19%	88.80%	77.44%	77.92%	100.00%	-
DY	4.12	3.96	4.13	4.78	3.81	4.14	5.08	-13.06%
YoY %	4.04%	-4.12%	-13.60%	25.46%	-7.97%	-18.50%	-	-
Horiz. %	81.10%	77.95%	81.30%	94.09%	75.00%	81.50%	100.00%	-
P/NAPS	6.27	6.78	7.18	6.20	7.05	7.30	6.01	2.87%
YoY %	-7.52%	-5.57%	15.81%	-12.06%	-3.42%	21.46%	-	-
Horiz. %	104.33%	112.81%	119.47%	103.16%	117.30%	121.46%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	27/08/18	24/05/18	26/02/18	28/11/17	28/08/17	22/05/17	23/02/17	-
Price	1.29	1.39	1.46	1.46	2.16	2.18	1.90	-
P/RPS	3.84	4.19	4.30	4.57	4.66	4.73	4.17	-5.36%
YoY %	-8.35%	-2.56%	-5.91%	-1.93%	-1.48%	13.43%	-	-
Horiz. %	92.09%	100.48%	103.12%	109.59%	111.75%	113.43%	100.00%	-
P/EPS	22.08	24.68	22.86	20.10	20.46	19.89	16.55	21.25%
YoY %	-10.53%	7.96%	13.73%	-1.76%	2.87%	20.18%	-	-
Horiz. %	133.41%	149.12%	138.13%	121.45%	123.63%	120.18%	100.00%	-
EY	4.53	4.05	4.38	4.97	4.89	5.03	6.04	-17.49%
YoY %	11.85%	-7.53%	-11.87%	1.64%	-2.78%	-16.72%	-	-
Horiz. %	75.00%	67.05%	72.52%	82.28%	80.96%	83.28%	100.00%	-
DY	4.19	3.96	4.25	4.23	3.80	4.22	4.84	-9.19%
YoY %	5.81%	-6.82%	0.47%	11.32%	-9.95%	-12.81%	-	-
Horiz. %	86.57%	81.82%	87.81%	87.40%	78.51%	87.19%	100.00%	-
P/NAPS	6.17	6.78	6.99	7.02	7.08	7.17	6.31	-1.48%
YoY %	-9.00%	-3.00%	-0.43%	-0.85%	-1.26%	13.63%	-	-
Horiz. %	97.78%	107.45%	110.78%	111.25%	112.20%	113.63%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 27 June 2024

MQ Trader

MQ Trading Signals

2024-06-27 16:50:00

EMA 5

5 Mins

BUY

2024-06-27 16:45:00

EMA 5

5 Mins

SELL

2024-06-27 16:30:00

ADX

30 Mins

BUY

2024-06-27 16:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-27 16:30:00

TURTLE SYSTEM 55

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

687

HLIND

HONG LEONG INDUSTRIES BHD

614

PTRANS

PERAK TRANSIT BERHAD

604

MPI

MALAYSIAN PACIFIC INDUSTRIES

603

YTLPOWR

YTL POWER INTERNATIONAL BHD

521

MYEG

MY E.G. SERVICES BHD

476

THETA

THETA EDGE BERHAD

465

GENTING

GENTING BHD

458

PBBANK

PUBLIC BANK BHD

431

Daily Stocks

HSI-CXF

0.08

-0.03

147,307,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.97

-0.05

101,501,300

YNHPROP

0.495

-0.11

94,446,300

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

75,452,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GESHEN

3.40

+0.29

29,200

THETA

1.73

+0.25

20,598,500

PENTA

5.08

+0.15

4,228,700

PTT

2.38

+0.15

3,074,400

AIRPORT

9.73

+0.13

2,520,900

PETDAG

17.26

+0.12

389,600

UTDPLT

24.20

+0.12

123,200

IJM

3.07

+0.10

15,946,200

F&N

31.82

+0.10

335,100

HLIND

11.22

+0.10

30,800

More gainer Stocks

DLADY

35.50

-0.30

17,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.33

-0.19

2,008,700

ORIENT

6.97

-0.18

1,220,900

HEIM

22.20

-0.18

400,400

ICON

0.89

-0.16

12,816,000

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More