[WELLCAL] QoQ Cumulative Quarter Result on 30-Jun-2015 [#3]

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Cumulative Result
Revenue	66,368	33,805	158,112	119,845	81,907	44,130	146,363	-40.94%
YoY %	96.33%	-78.62%	31.93%	46.32%	85.60%	-69.85%	-	-
Horiz. %	45.34%	23.10%	108.03%	81.88%	55.96%	30.15%	100.00%	-
PBT	20,339	11,330	48,533	37,074	25,926	13,344	38,603	-34.74%
YoY %	79.51%	-76.66%	30.91%	43.00%	94.29%	-65.43%	-	-
Horiz. %	52.69%	29.35%	125.72%	96.04%	67.16%	34.57%	100.00%	-
Tax	-4,845	-2,735	-7,208	-8,697	-6,029	-3,141	-9,198	-34.75%
YoY %	-77.15%	62.06%	17.12%	-44.25%	-91.95%	65.85%	-	-
Horiz. %	52.67%	29.73%	78.36%	94.55%	65.55%	34.15%	100.00%	-
NP	15,494	8,595	41,325	28,377	19,897	10,203	29,405	-34.73%
YoY %	80.27%	-79.20%	45.63%	42.62%	95.01%	-65.30%	-	-
Horiz. %	52.69%	29.23%	140.54%	96.50%	67.67%	34.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,494	8,595	41,325	28,377	19,897	10,203	29,405	-34.73%
YoY %	80.27%	-79.20%	45.63%	42.62%	95.01%	-65.30%	-	-
Horiz. %	52.69%	29.23%	140.54%	96.50%	67.67%	34.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.82%	24.14%	14.85%	23.46%	23.25%	23.54%	23.83%	-
YoY %	-1.33%	62.56%	-36.70%	0.90%	-1.23%	-1.22%	-	-
Horiz. %	99.96%	101.30%	62.32%	98.45%	97.57%	98.78%	100.00%	-
Total Cost	50,874	25,210	116,787	91,468	62,010	33,927	116,958	-42.56%
YoY %	101.80%	-78.41%	27.68%	47.51%	82.77%	-70.99%	-	-
Horiz. %	43.50%	21.55%	99.85%	78.21%	53.02%	29.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	97,210	98,228	97,254	91,934	91,014	89,068	86,290	8.26%
YoY %	-1.04%	1.00%	5.79%	1.01%	2.18%	3.22%	-	-
Horiz. %	112.66%	113.83%	112.71%	106.54%	105.47%	103.22%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	15,261	7,632	30,537	22,900	15,279	7,643	27,546	-32.52%
YoY %	99.96%	-75.01%	33.35%	49.88%	99.91%	-72.25%	-	-
Horiz. %	55.40%	27.71%	110.86%	83.13%	55.47%	27.75%	100.00%	-
Div Payout %	98.50%	88.80%	73.90%	80.70%	76.79%	74.92%	93.68%	-
YoY %	10.92%	20.16%	-8.43%	5.09%	2.50%	-20.03%	-	-
Horiz. %	105.15%	94.79%	78.89%	86.14%	81.97%	79.97%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	97,210	98,228	97,254	91,934	91,014	89,068	86,290	8.26%
YoY %	-1.04%	1.00%	5.79%	1.01%	2.18%	3.22%	-	-
Horiz. %	112.66%	113.83%	112.71%	106.54%	105.47%	103.22%	100.00%	-
NOSH	331,777	331,853	331,927	331,894	332,170	332,345	331,884	-0.02%
YoY %	-0.02%	-0.02%	0.01%	-0.08%	-0.05%	0.14%	-	-
Horiz. %	99.97%	99.99%	100.01%	100.00%	100.09%	100.14%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	23.35%	25.43%	26.14%	23.68%	24.29%	23.12%	20.09%	-
YoY %	-8.18%	-2.72%	10.39%	-2.51%	5.06%	15.08%	-	-
Horiz. %	116.23%	126.58%	130.11%	117.87%	120.91%	115.08%	100.00%	-
ROE	15.94%	8.75%	42.49%	30.87%	21.86%	11.46%	34.08%	-
YoY %	82.17%	-79.41%	37.64%	41.22%	90.75%	-66.37%	-	-
Horiz. %	46.77%	25.67%	124.68%	90.58%	64.14%	33.63%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	20.00	10.19	47.63	36.11	24.66	13.28	44.10	-40.94%
YoY %	96.27%	-78.61%	31.90%	46.43%	85.69%	-69.89%	-	-
Horiz. %	45.35%	23.11%	108.00%	81.88%	55.92%	30.11%	100.00%	-
EPS	4.67	2.59	12.45	8.55	5.99	3.07	8.86	-34.72%
YoY %	80.31%	-79.20%	45.61%	42.74%	95.11%	-65.35%	-	-
Horiz. %	52.71%	29.23%	140.52%	96.50%	67.61%	34.65%	100.00%	-
DPS	4.60	2.30	9.20	6.90	4.60	2.30	8.30	-32.50%
YoY %	100.00%	-75.00%	33.33%	50.00%	100.00%	-72.29%	-	-
Horiz. %	55.42%	27.71%	110.84%	83.13%	55.42%	27.71%	100.00%	-
NAPS	0.293	0.296	0.293	0.277	0.274	0.268	0.26	8.28%
YoY %	-1.01%	1.02%	5.78%	1.09%	2.24%	3.08%	-	-
Horiz. %	112.69%	113.85%	112.69%	106.54%	105.38%	103.08%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 332,509
RPS	13.33	6.79	31.75	24.07	16.45	8.86	29.39	-40.93%
YoY %	96.32%	-78.61%	31.91%	46.32%	85.67%	-69.85%	-	-
Horiz. %	45.36%	23.10%	108.03%	81.90%	55.97%	30.15%	100.00%	-
EPS	3.11	1.73	8.30	5.70	4.00	2.05	5.91	-34.79%
YoY %	79.77%	-79.16%	45.61%	42.50%	95.12%	-65.31%	-	-
Horiz. %	52.62%	29.27%	140.44%	96.45%	67.68%	34.69%	100.00%	-
DPS	3.06	1.53	6.13	4.60	3.07	1.54	5.53	-32.57%
YoY %	100.00%	-75.04%	33.26%	49.84%	99.35%	-72.15%	-	-
Horiz. %	55.33%	27.67%	110.85%	83.18%	55.52%	27.85%	100.00%	-
NAPS	0.1952	0.1973	0.1953	0.1846	0.1828	0.1789	0.1733	8.24%
YoY %	-1.06%	1.02%	5.80%	0.98%	2.18%	3.23%	-	-
Horiz. %	112.64%	113.85%	112.69%	106.52%	105.48%	103.23%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	2.49	2.61	2.20	1.90	2.00	1.55	1.63	-
P/RPS	12.45	25.62	4.62	5.26	8.11	11.67	3.70	124.38%
YoY %	-51.41%	454.55%	-12.17%	-35.14%	-30.51%	215.41%	-	-
Horiz. %	336.49%	692.43%	124.86%	142.16%	219.19%	315.41%	100.00%	-
P/EPS	53.32	100.77	17.67	22.22	33.39	50.49	18.40	103.12%
YoY %	-47.09%	470.29%	-20.48%	-33.45%	-33.87%	174.40%	-	-
Horiz. %	289.78%	547.66%	96.03%	120.76%	181.47%	274.40%	100.00%	-
EY	1.88	0.99	5.66	4.50	3.00	1.98	5.44	-50.72%
YoY %	89.90%	-82.51%	25.78%	50.00%	51.52%	-63.60%	-	-
Horiz. %	34.56%	18.20%	104.04%	82.72%	55.15%	36.40%	100.00%	-
DY	1.85	0.88	4.18	3.63	2.30	1.48	5.09	-49.03%
YoY %	110.23%	-78.95%	15.15%	57.83%	55.41%	-70.92%	-	-
Horiz. %	36.35%	17.29%	82.12%	71.32%	45.19%	29.08%	100.00%	-
P/NAPS	8.50	8.82	7.51	6.86	7.30	5.78	6.27	22.46%
YoY %	-3.63%	17.44%	9.48%	-6.03%	26.30%	-7.81%	-	-
Horiz. %	135.57%	140.67%	119.78%	109.41%	116.43%	92.19%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/05/16	25/02/16	24/11/15	28/08/15	28/05/15	26/02/15	28/11/14	-
Price	2.37	2.81	2.56	2.01	1.75	2.05	1.66	-
P/RPS	11.85	27.58	5.37	5.57	7.10	15.44	3.76	114.80%
YoY %	-57.03%	413.59%	-3.59%	-21.55%	-54.02%	310.64%	-	-
Horiz. %	315.16%	733.51%	142.82%	148.14%	188.83%	410.64%	100.00%	-
P/EPS	50.75	108.49	20.56	23.51	29.22	66.78	18.74	94.16%
YoY %	-53.22%	427.68%	-12.55%	-19.54%	-56.24%	256.35%	-	-
Horiz. %	270.81%	578.92%	109.71%	125.45%	155.92%	356.35%	100.00%	-
EY	1.97	0.92	4.86	4.25	3.42	1.50	5.34	-48.53%
YoY %	114.13%	-81.07%	14.35%	24.27%	128.00%	-71.91%	-	-
Horiz. %	36.89%	17.23%	91.01%	79.59%	64.04%	28.09%	100.00%	-
DY	1.94	0.82	3.59	3.43	2.63	1.12	5.00	-46.77%
YoY %	136.59%	-77.16%	4.66%	30.42%	134.82%	-77.60%	-	-
Horiz. %	38.80%	16.40%	71.80%	68.60%	52.60%	22.40%	100.00%	-
P/NAPS	8.09	9.49	8.74	7.26	6.39	7.65	6.38	17.13%
YoY %	-14.75%	8.58%	20.39%	13.62%	-16.47%	19.91%	-	-
Horiz. %	126.80%	148.75%	136.99%	113.79%	100.16%	119.91%	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 - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:00:00

EMA 5

30 Mins

SELL

2024-06-28 10:20:00

EMA 5

10 Mins

SELL

2024-06-28 10:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-06-28 09:55:00

EMA 5

5 Mins

SELL

2024-06-28 09:30:00

TURTLE SYSTEM 20

30 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

937

HLIND

HONG LEONG INDUSTRIES BHD

917

JCY

JCY INTERNATIONAL BERHAD

635

DNEX

DAGANG NEXCHANGE BERHAD

613

GENTING

GENTING BHD

588

YTLPOWR

YTL POWER INTERNATIONAL BHD

552

MAYBANK

MALAYAN BANKING BHD

491

MYEG

MY E.G. SERVICES BHD

482

SAPNRG

SAPURA ENERGY BERHAD

466

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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