[WELLCAL] QoQ Cumulative Quarter Result on 30-Jun-2010 [#3]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
13-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- 46.42%
YoY- 27.16%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 61,503 29,167 96,564 68,413 43,148 20,337 79,024 -15.40%
PBT 9,897 5,929 16,051 12,284 8,262 4,809 14,490 -22.46%
Tax -3,977 -2,901 -1,430 -1,203 -694 -419 -1,147 129.25%
NP 5,920 3,028 14,621 11,081 7,568 4,390 13,343 -41.85%
-
NP to SH 5,920 3,028 14,621 11,081 7,568 4,390 13,343 -41.85%
-
Tax Rate 40.18% 48.93% 8.91% 9.79% 8.40% 8.71% 7.92% -
Total Cost 55,583 26,139 81,943 57,332 35,580 15,947 65,681 -10.54%
-
Net Worth 75,417 76,358 77,128 76,674 80,270 76,923 79,560 -3.50%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 7,251 3,949 14,453 10,503 7,213 3,931 14,253 -36.29%
Div Payout % 122.49% 130.43% 98.85% 94.79% 95.32% 89.55% 106.82% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 75,417 76,358 77,128 76,674 80,270 76,923 79,560 -3.50%
NOSH 131,848 131,652 131,395 131,291 131,161 131,044 129,576 1.16%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.63% 10.38% 15.14% 16.20% 17.54% 21.59% 16.88% -
ROE 7.85% 3.97% 18.96% 14.45% 9.43% 5.71% 16.77% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 46.65 22.15 73.49 52.11 32.90 15.52 60.99 -16.37%
EPS 4.49 2.30 11.12 8.44 5.77 3.35 10.31 -42.57%
DPS 5.50 3.00 11.00 8.00 5.50 3.00 11.00 -37.03%
NAPS 0.572 0.58 0.587 0.584 0.612 0.587 0.614 -4.61%
Adjusted Per Share Value based on latest NOSH - 132,067
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 12.35 5.86 19.39 13.74 8.67 4.08 15.87 -15.40%
EPS 1.19 0.61 2.94 2.23 1.52 0.88 2.68 -41.82%
DPS 1.46 0.79 2.90 2.11 1.45 0.79 2.86 -36.15%
NAPS 0.1515 0.1533 0.1549 0.154 0.1612 0.1545 0.1598 -3.49%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.22 1.19 1.28 1.27 1.27 1.31 1.14 -
P/RPS 2.62 5.37 1.74 2.44 3.86 8.44 1.87 25.23%
P/EPS 27.17 51.74 11.50 15.05 22.01 39.10 11.07 82.05%
EY 3.68 1.93 8.69 6.65 4.54 2.56 9.03 -45.06%
DY 4.51 2.52 8.59 6.30 4.33 2.29 9.65 -39.80%
P/NAPS 2.13 2.05 2.18 2.17 2.08 2.23 1.86 9.46%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 25/02/11 22/11/10 13/08/10 14/05/10 25/02/10 20/11/09 -
Price 1.17 1.20 1.22 1.29 1.29 1.28 1.22 -
P/RPS 2.51 5.42 1.66 2.48 3.92 8.25 2.00 16.36%
P/EPS 26.06 52.17 10.96 15.28 22.36 38.21 11.85 69.19%
EY 3.84 1.92 9.12 6.54 4.47 2.62 8.44 -40.87%
DY 4.70 2.50 9.02 6.20 4.26 2.34 9.02 -35.27%
P/NAPS 2.05 2.07 2.08 2.21 2.11 2.18 1.99 2.00%

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