[WELLCAL] QoQ Cumulative Quarter Result on 30-Sep-2010 [#4]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- 31.95%
YoY- 9.58%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 99,612 61,503 29,167 96,564 68,413 43,148 20,337 189.25%
PBT 16,280 9,897 5,929 16,051 12,284 8,262 4,809 125.96%
Tax -5,500 -3,977 -2,901 -1,430 -1,203 -694 -419 459.08%
NP 10,780 5,920 3,028 14,621 11,081 7,568 4,390 82.31%
-
NP to SH 10,780 5,920 3,028 14,621 11,081 7,568 4,390 82.31%
-
Tax Rate 33.78% 40.18% 48.93% 8.91% 9.79% 8.40% 8.71% -
Total Cost 88,832 55,583 26,139 81,943 57,332 35,580 15,947 215.22%
-
Net Worth 77,188 75,417 76,358 77,128 76,674 80,270 76,923 0.23%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 11,215 7,251 3,949 14,453 10,503 7,213 3,931 101.54%
Div Payout % 104.04% 122.49% 130.43% 98.85% 94.79% 95.32% 89.55% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 77,188 75,417 76,358 77,128 76,674 80,270 76,923 0.23%
NOSH 131,946 131,848 131,652 131,395 131,291 131,161 131,044 0.45%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.82% 9.63% 10.38% 15.14% 16.20% 17.54% 21.59% -
ROE 13.97% 7.85% 3.97% 18.96% 14.45% 9.43% 5.71% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 75.49 46.65 22.15 73.49 52.11 32.90 15.52 187.90%
EPS 8.17 4.49 2.30 11.12 8.44 5.77 3.35 81.47%
DPS 8.50 5.50 3.00 11.00 8.00 5.50 3.00 100.61%
NAPS 0.585 0.572 0.58 0.587 0.584 0.612 0.587 -0.22%
Adjusted Per Share Value based on latest NOSH - 131,722
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.00 12.35 5.86 19.39 13.74 8.67 4.08 189.40%
EPS 2.16 1.19 0.61 2.94 2.23 1.52 0.88 82.26%
DPS 2.25 1.46 0.79 2.90 2.11 1.45 0.79 101.31%
NAPS 0.155 0.1515 0.1533 0.1549 0.154 0.1612 0.1545 0.21%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.15 1.22 1.19 1.28 1.27 1.27 1.31 -
P/RPS 1.52 2.62 5.37 1.74 2.44 3.86 8.44 -68.20%
P/EPS 14.08 27.17 51.74 11.50 15.05 22.01 39.10 -49.47%
EY 7.10 3.68 1.93 8.69 6.65 4.54 2.56 97.76%
DY 7.39 4.51 2.52 8.59 6.30 4.33 2.29 118.84%
P/NAPS 1.97 2.13 2.05 2.18 2.17 2.08 2.23 -7.95%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 20/05/11 25/02/11 22/11/10 13/08/10 14/05/10 25/02/10 -
Price 1.13 1.17 1.20 1.22 1.29 1.29 1.28 -
P/RPS 1.50 2.51 5.42 1.66 2.48 3.92 8.25 -68.00%
P/EPS 13.83 26.06 52.17 10.96 15.28 22.36 38.21 -49.30%
EY 7.23 3.84 1.92 9.12 6.54 4.47 2.62 97.10%
DY 7.52 4.70 2.50 9.02 6.20 4.26 2.34 118.23%
P/NAPS 1.93 2.05 2.07 2.08 2.21 2.11 2.18 -7.81%

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