[WELLCAL] QoQ Annualized Quarter Result on 31-Dec-2006 [#1]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 106.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 91,392 88,437 85,482 78,436 67,459 67,394 0 -
PBT 16,630 15,534 15,410 13,652 13,297 4,222 0 -
Tax -1,424 -1,505 -1,518 -1,500 -7,417 -322 0 -
NP 15,206 14,029 13,892 12,152 5,880 3,900 0 -
-
NP to SH 15,206 14,029 13,892 12,152 5,880 3,900 0 -
-
Tax Rate 8.56% 9.69% 9.85% 10.99% 55.78% 7.63% - -
Total Cost 76,186 74,408 71,590 66,284 61,579 63,494 0 -
-
Net Worth 65,528 0 60,327 59,257 22,050 10,853 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 5,317 5,961 6,032 12,018 1,219 880 - -
Div Payout % 34.97% 42.49% 43.43% 98.90% 20.74% 22.57% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 65,528 0 60,327 59,257 22,050 10,853 0 -
NOSH 84,011 83,879 83,787 83,461 33,409 18,089 0 -
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.64% 15.86% 16.25% 15.49% 8.72% 5.79% 0.00% -
ROE 23.21% 0.00% 23.03% 20.51% 26.67% 35.93% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 108.79 105.43 102.02 93.98 201.92 372.57 0.00 -
EPS 12.07 11.19 16.58 14.56 17.60 21.56 0.00 -
DPS 6.33 7.11 7.20 14.40 3.65 4.87 0.00 -
NAPS 0.78 0.00 0.72 0.71 0.66 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 83,461
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 18.34 17.75 17.16 15.74 13.54 13.53 0.00 -
EPS 3.05 2.82 2.79 2.44 1.18 0.78 0.00 -
DPS 1.07 1.20 1.21 2.41 0.24 0.18 0.00 -
NAPS 0.1315 0.00 0.1211 0.1189 0.0443 0.0218 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - - -
Price 2.35 2.86 2.80 2.78 1.96 0.00 0.00 -
P/RPS 2.16 2.71 2.74 2.96 0.97 0.00 0.00 -
P/EPS 12.98 17.10 16.89 19.09 11.14 0.00 0.00 -
EY 7.70 5.85 5.92 5.24 8.98 0.00 0.00 -
DY 2.69 2.48 2.57 5.18 1.86 0.00 0.00 -
P/NAPS 3.01 0.00 3.89 3.92 2.97 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 03/12/07 17/08/07 14/05/07 09/02/07 20/11/06 16/08/06 - -
Price 2.20 2.35 3.20 3.10 2.19 1.61 0.00 -
P/RPS 2.02 2.23 3.14 3.30 1.08 0.43 0.00 -
P/EPS 12.15 14.05 19.30 21.29 12.44 7.47 0.00 -
EY 8.23 7.12 5.18 4.70 8.04 13.39 0.00 -
DY 2.88 3.02 2.25 4.65 1.67 3.02 0.00 -
P/NAPS 2.82 0.00 4.44 4.37 3.32 2.68 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