[WELLCAL] QoQ Cumulative Quarter Result on 30-Sep-2009 [#4]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 53.12%
YoY- -22.03%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 68,413 43,148 20,337 79,024 59,231 42,606 26,482 88.60%
PBT 12,284 8,262 4,809 14,490 9,513 6,046 3,885 115.88%
Tax -1,203 -694 -419 -1,147 -799 -467 -324 140.35%
NP 11,081 7,568 4,390 13,343 8,714 5,579 3,561 113.58%
-
NP to SH 11,081 7,568 4,390 13,343 8,714 5,579 3,561 113.58%
-
Tax Rate 9.79% 8.40% 8.71% 7.92% 8.40% 7.72% 8.34% -
Total Cost 57,332 35,580 15,947 65,681 50,517 37,027 22,921 84.57%
-
Net Worth 76,674 80,270 76,923 79,560 78,477 75,161 75,606 0.94%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 10,503 7,213 3,931 14,253 6,464 2,582 2,580 155.61%
Div Payout % 94.79% 95.32% 89.55% 106.82% 74.18% 46.30% 72.46% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 76,674 80,270 76,923 79,560 78,477 75,161 75,606 0.94%
NOSH 131,291 131,161 131,044 129,576 129,287 129,143 129,021 1.17%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 16.20% 17.54% 21.59% 16.88% 14.71% 13.09% 13.45% -
ROE 14.45% 9.43% 5.71% 16.77% 11.10% 7.42% 4.71% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 52.11 32.90 15.52 60.99 45.81 32.99 20.53 86.39%
EPS 8.44 5.77 3.35 10.31 6.74 4.32 2.76 111.11%
DPS 8.00 5.50 3.00 11.00 5.00 2.00 2.00 152.62%
NAPS 0.584 0.612 0.587 0.614 0.607 0.582 0.586 -0.22%
Adjusted Per Share Value based on latest NOSH - 130,557
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.74 8.67 4.08 15.87 11.90 8.56 5.32 88.56%
EPS 2.23 1.52 0.88 2.68 1.75 1.12 0.72 112.91%
DPS 2.11 1.45 0.79 2.86 1.30 0.52 0.52 155.05%
NAPS 0.154 0.1612 0.1545 0.1598 0.1576 0.1509 0.1518 0.96%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.27 1.27 1.31 1.14 1.00 0.79 1.03 -
P/RPS 2.44 3.86 8.44 1.87 2.18 2.39 5.02 -38.26%
P/EPS 15.05 22.01 39.10 11.07 14.84 18.29 37.32 -45.50%
EY 6.65 4.54 2.56 9.03 6.74 5.47 2.68 83.58%
DY 6.30 4.33 2.29 9.65 5.00 2.53 1.94 119.76%
P/NAPS 2.17 2.08 2.23 1.86 1.65 1.36 1.76 15.02%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 13/08/10 14/05/10 25/02/10 20/11/09 13/08/09 15/05/09 23/02/09 -
Price 1.29 1.29 1.28 1.22 1.42 1.00 0.95 -
P/RPS 2.48 3.92 8.25 2.00 3.10 3.03 4.63 -34.12%
P/EPS 15.28 22.36 38.21 11.85 21.07 23.15 34.42 -41.89%
EY 6.54 4.47 2.62 8.44 4.75 4.32 2.91 71.83%
DY 6.20 4.26 2.34 9.02 3.52 2.00 2.11 105.55%
P/NAPS 2.21 2.11 2.18 1.99 2.34 1.72 1.62 23.07%

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