[WELLCAL] QoQ Annualized Quarter Result on 31-Mar-2018 [#2]

Stock

[WELLCAL] WELLCALL HOLDINGS BHD

Announcement Date

24-May-2018

Admission Sponsor

Sponsor

Financial Year

30-Sep-2018

Quarter

31-Mar-2018 [#2]

Profit Trend

QoQ- -11.83%

YoY- -22.92%

Quarter Report

WHB_Bursa0318_150518_r3value.pdf

Latest QR

Upcoming QR

WELLCAL's Result

WELLCAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Annualized Quarter Result
Revenue	181,864	171,124	167,416	165,264	169,028	159,133	154,024	11.67%
YoY %	6.28%	2.21%	1.30%	-2.23%	6.22%	3.32%	-	-
Horiz. %	118.08%	111.10%	108.69%	107.30%	109.74%	103.32%	100.00%	-
PBT	50,328	42,853	39,476	38,200	40,952	47,825	46,766	5.00%
YoY %	17.44%	8.55%	3.34%	-6.72%	-14.37%	2.26%	-	-
Horiz. %	107.62%	91.63%	84.41%	81.68%	87.57%	102.26%	100.00%	-
Tax	-12,312	-11,175	-10,386	-10,154	-9,144	-11,664	-11,720	3.33%
YoY %	-10.17%	-7.60%	-2.28%	-11.05%	21.60%	0.48%	-	-
Horiz. %	105.05%	95.35%	88.62%	86.64%	78.02%	99.52%	100.00%	-
NP	38,016	31,678	29,089	28,046	31,808	36,161	35,046	5.55%
YoY %	20.01%	8.90%	3.72%	-11.83%	-12.04%	3.18%	-	-
Horiz. %	108.47%	90.39%	83.00%	80.03%	90.76%	103.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,016	31,678	29,089	28,046	31,808	36,161	35,046	5.55%
YoY %	20.01%	8.90%	3.72%	-11.83%	-12.04%	3.18%	-	-
Horiz. %	108.47%	90.39%	83.00%	80.03%	90.76%	103.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.46%	26.08%	26.31%	26.58%	22.33%	24.39%	25.06%	-
YoY %	-6.21%	-0.87%	-1.02%	19.03%	-8.45%	-2.67%	-	-
Horiz. %	97.61%	104.07%	104.99%	106.07%	89.11%	97.33%	100.00%	-
Total Cost	143,848	139,446	138,326	137,218	137,220	122,972	118,977	13.45%
YoY %	3.16%	0.81%	0.81%	-0.00%	11.59%	3.36%	-	-
Horiz. %	120.90%	117.20%	116.26%	115.33%	115.33%	103.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	110,046	107,556	104,071	102,079	104,071	103,573	101,249	5.69%
YoY %	2.32%	3.35%	1.95%	-1.91%	0.48%	2.30%	-	-
Horiz. %	108.69%	106.23%	102.79%	100.82%	102.79%	102.30%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	27,885	27,138	26,889	27,387	30,872	30,723	27,221	1.61%
YoY %	2.75%	0.93%	-1.82%	-11.29%	0.48%	12.87%	-	-
Horiz. %	102.44%	99.70%	98.78%	100.61%	113.41%	112.87%	100.00%	-
Div Payout %	73.35%	85.67%	92.44%	97.65%	97.06%	84.96%	77.67%	-
YoY %	-14.38%	-7.32%	-5.34%	0.61%	14.24%	9.39%	-	-
Horiz. %	94.44%	110.30%	119.02%	125.72%	124.96%	109.39%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	110,046	107,556	104,071	102,079	104,071	103,573	101,249	5.69%
YoY %	2.32%	3.35%	1.95%	-1.91%	0.48%	2.30%	-	-
Horiz. %	108.69%	106.23%	102.79%	100.82%	102.79%	102.30%	100.00%	-
NOSH	497,947	497,947	497,947	497,947	497,947	497,947	331,965	30.94%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	50.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	150.00%	150.00%	150.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	20.90%	18.51%	17.38%	16.97%	18.82%	22.72%	22.75%	-
YoY %	12.91%	6.50%	2.42%	-9.83%	-17.17%	-0.13%	-	-
Horiz. %	91.87%	81.36%	76.40%	74.59%	82.73%	99.87%	100.00%	-
ROE	34.55%	29.45%	27.95%	27.47%	30.56%	34.91%	34.61%	-
YoY %	17.32%	5.37%	1.75%	-10.11%	-12.46%	0.87%	-	-
Horiz. %	99.83%	85.09%	80.76%	79.37%	88.30%	100.87%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	36.52	34.37	33.62	33.19	33.94	31.96	46.40	-14.71%
YoY %	6.26%	2.23%	1.30%	-2.21%	6.20%	-31.12%	-	-
Horiz. %	78.71%	74.07%	72.46%	71.53%	73.15%	68.88%	100.00%	-
EPS	7.64	6.36	5.84	5.64	6.40	7.26	10.56	-19.36%
YoY %	20.13%	8.90%	3.55%	-11.88%	-11.85%	-31.25%	-	-
Horiz. %	72.35%	60.23%	55.30%	53.41%	60.61%	68.75%	100.00%	-
DPS	5.60	5.45	5.40	5.50	6.20	6.17	8.20	-22.39%
YoY %	2.75%	0.93%	-1.82%	-11.29%	0.49%	-24.76%	-	-
Horiz. %	68.29%	66.46%	65.85%	67.07%	75.61%	75.24%	100.00%	-
NAPS	0.221	0.216	0.209	0.205	0.209	0.208	0.305	-19.27%
YoY %	2.31%	3.35%	1.95%	-1.91%	0.48%	-31.80%	-	-
Horiz. %	72.46%	70.82%	68.52%	67.21%	68.52%	68.20%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 497,947
RPS	36.50	34.35	33.60	33.17	33.93	31.94	30.92	11.66%
YoY %	6.26%	2.23%	1.30%	-2.24%	6.23%	3.30%	-	-
Horiz. %	118.05%	111.09%	108.67%	107.28%	109.73%	103.30%	100.00%	-
EPS	7.63	6.36	5.84	5.63	6.38	7.26	7.03	5.59%
YoY %	19.97%	8.90%	3.73%	-11.76%	-12.12%	3.27%	-	-
Horiz. %	108.53%	90.47%	83.07%	80.09%	90.75%	103.27%	100.00%	-
DPS	5.60	5.45	5.40	5.50	6.20	6.17	5.46	1.69%
YoY %	2.75%	0.93%	-1.82%	-11.29%	0.49%	13.00%	-	-
Horiz. %	102.56%	99.82%	98.90%	100.73%	113.55%	113.00%	100.00%	-
NAPS	0.2209	0.2159	0.2089	0.2049	0.2089	0.2079	0.2032	5.70%
YoY %	2.32%	3.35%	1.95%	-1.91%	0.48%	2.31%	-	-
Horiz. %	108.71%	106.25%	102.81%	100.84%	102.81%	102.31%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	1.21	1.29	1.31	1.39	1.50	1.29	2.15	-
P/RPS	3.31	3.75	3.90	4.19	4.42	4.04	4.63	-19.99%
YoY %	-11.73%	-3.85%	-6.92%	-5.20%	9.41%	-12.74%	-	-
Horiz. %	71.49%	80.99%	84.23%	90.50%	95.46%	87.26%	100.00%	-
P/EPS	15.85	20.28	22.42	24.68	23.48	17.76	20.36	-15.33%
YoY %	-21.84%	-9.55%	-9.16%	5.11%	32.21%	-12.77%	-	-
Horiz. %	77.85%	99.61%	110.12%	121.22%	115.32%	87.23%	100.00%	-
EY	6.31	4.93	4.46	4.05	4.26	5.63	4.91	18.14%
YoY %	27.99%	10.54%	10.12%	-4.93%	-24.33%	14.66%	-	-
Horiz. %	128.51%	100.41%	90.84%	82.48%	86.76%	114.66%	100.00%	-
DY	4.63	4.22	4.12	3.96	4.13	4.78	3.81	13.83%
YoY %	9.72%	2.43%	4.04%	-4.12%	-13.60%	25.46%	-	-
Horiz. %	121.52%	110.76%	108.14%	103.94%	108.40%	125.46%	100.00%	-
P/NAPS	5.48	5.97	6.27	6.78	7.18	6.20	7.05	-15.42%
YoY %	-8.21%	-4.78%	-7.52%	-5.57%	15.81%	-12.06%	-	-
Horiz. %	77.73%	84.68%	88.94%	96.17%	101.84%	87.94%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	26/02/19	23/11/18	27/08/18	24/05/18	26/02/18	28/11/17	28/08/17	-
Price	1.28	1.22	1.29	1.39	1.46	1.46	2.16	-
P/RPS	3.50	3.55	3.84	4.19	4.30	4.57	4.66	-17.33%
YoY %	-1.41%	-7.55%	-8.35%	-2.56%	-5.91%	-1.93%	-	-
Horiz. %	75.11%	76.18%	82.40%	89.91%	92.27%	98.07%	100.00%	-
P/EPS	16.77	19.18	22.08	24.68	22.86	20.10	20.46	-12.38%
YoY %	-12.57%	-13.13%	-10.53%	7.96%	13.73%	-1.76%	-	-
Horiz. %	81.96%	93.74%	107.92%	120.63%	111.73%	98.24%	100.00%	-
EY	5.96	5.21	4.53	4.05	4.38	4.97	4.89	14.06%
YoY %	14.40%	15.01%	11.85%	-7.53%	-11.87%	1.64%	-	-
Horiz. %	121.88%	106.54%	92.64%	82.82%	89.57%	101.64%	100.00%	-
DY	4.38	4.47	4.19	3.96	4.25	4.23	3.80	9.90%
YoY %	-2.01%	6.68%	5.81%	-6.82%	0.47%	11.32%	-	-
Horiz. %	115.26%	117.63%	110.26%	104.21%	111.84%	111.32%	100.00%	-
P/NAPS	5.79	5.65	6.17	6.78	6.99	7.02	7.08	-12.51%
YoY %	2.48%	-8.43%	-9.00%	-3.00%	-0.43%	-0.85%	-	-
Horiz. %	81.78%	79.80%	87.15%	95.76%	98.73%	99.15%	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