[WELLCAL] QoQ Cumulative Quarter Result on 30-Sep-2015 [#4]

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Cumulative Result
Revenue	102,167	66,368	33,805	158,112	119,845	81,907	44,130	75.09%
YoY %	53.94%	96.33%	-78.62%	31.93%	46.32%	85.60%	-	-
Horiz. %	231.51%	150.39%	76.60%	358.29%	271.57%	185.60%	100.00%	-
PBT	30,644	20,339	11,330	48,533	37,074	25,926	13,344	74.15%
YoY %	50.67%	79.51%	-76.66%	30.91%	43.00%	94.29%	-	-
Horiz. %	229.65%	152.42%	84.91%	363.71%	277.83%	194.29%	100.00%	-
Tax	-7,400	-4,845	-2,735	-7,208	-8,697	-6,029	-3,141	77.14%
YoY %	-52.73%	-77.15%	62.06%	17.12%	-44.25%	-91.95%	-	-
Horiz. %	235.59%	154.25%	87.07%	229.48%	276.89%	191.95%	100.00%	-
NP	23,244	15,494	8,595	41,325	28,377	19,897	10,203	73.22%
YoY %	50.02%	80.27%	-79.20%	45.63%	42.62%	95.01%	-	-
Horiz. %	227.82%	151.86%	84.24%	405.03%	278.12%	195.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,244	15,494	8,595	41,325	28,377	19,897	10,203	73.22%
YoY %	50.02%	80.27%	-79.20%	45.63%	42.62%	95.01%	-	-
Horiz. %	227.82%	151.86%	84.24%	405.03%	278.12%	195.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.15%	23.82%	24.14%	14.85%	23.46%	23.25%	23.54%	-
YoY %	1.39%	-1.33%	62.56%	-36.70%	0.90%	-1.23%	-	-
Horiz. %	102.59%	101.19%	102.55%	63.08%	99.66%	98.77%	100.00%	-
Total Cost	78,923	50,874	25,210	116,787	91,468	62,010	33,927	75.65%
YoY %	55.13%	101.80%	-78.41%	27.68%	47.51%	82.77%	-	-
Horiz. %	232.63%	149.95%	74.31%	344.23%	269.60%	182.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	97,624	97,210	98,228	97,254	91,934	91,014	89,068	6.31%
YoY %	0.43%	-1.04%	1.00%	5.79%	1.01%	2.18%	-	-
Horiz. %	109.61%	109.14%	110.28%	109.19%	103.22%	102.18%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	22,911	15,261	7,632	30,537	22,900	15,279	7,643	108.03%
YoY %	50.13%	99.96%	-75.01%	33.35%	49.88%	99.91%	-	-
Horiz. %	299.76%	199.67%	99.86%	399.54%	299.62%	199.91%	100.00%	-
Div Payout %	98.57%	98.50%	88.80%	73.90%	80.70%	76.79%	74.92%	-
YoY %	0.07%	10.92%	20.16%	-8.43%	5.09%	2.50%	-	-
Horiz. %	131.57%	131.47%	118.53%	98.64%	107.71%	102.50%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	97,624	97,210	98,228	97,254	91,934	91,014	89,068	6.31%
YoY %	0.43%	-1.04%	1.00%	5.79%	1.01%	2.18%	-	-
Horiz. %	109.61%	109.14%	110.28%	109.19%	103.22%	102.18%	100.00%	-
NOSH	332,057	331,777	331,853	331,927	331,894	332,170	332,345	-0.05%
YoY %	0.08%	-0.02%	-0.02%	0.01%	-0.08%	-0.05%	-	-
Horiz. %	99.91%	99.83%	99.85%	99.87%	99.86%	99.95%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	22.75%	23.35%	25.43%	26.14%	23.68%	24.29%	23.12%	-
YoY %	-2.57%	-8.18%	-2.72%	10.39%	-2.51%	5.06%	-	-
Horiz. %	98.40%	100.99%	109.99%	113.06%	102.42%	105.06%	100.00%	-
ROE	23.81%	15.94%	8.75%	42.49%	30.87%	21.86%	11.46%	-
YoY %	49.37%	82.17%	-79.41%	37.64%	41.22%	90.75%	-	-
Horiz. %	207.77%	139.09%	76.35%	370.77%	269.37%	190.75%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	30.77	20.00	10.19	47.63	36.11	24.66	13.28	75.18%
YoY %	53.85%	96.27%	-78.61%	31.90%	46.43%	85.69%	-	-
Horiz. %	231.70%	150.60%	76.73%	358.66%	271.91%	185.69%	100.00%	-
EPS	7.00	4.67	2.59	12.45	8.55	5.99	3.07	73.32%
YoY %	49.89%	80.31%	-79.20%	45.61%	42.74%	95.11%	-	-
Horiz. %	228.01%	152.12%	84.36%	405.54%	278.50%	195.11%	100.00%	-
DPS	6.90	4.60	2.30	9.20	6.90	4.60	2.30	108.14%
YoY %	50.00%	100.00%	-75.00%	33.33%	50.00%	100.00%	-	-
Horiz. %	300.00%	200.00%	100.00%	400.00%	300.00%	200.00%	100.00%	-
NAPS	0.294	0.293	0.296	0.293	0.277	0.274	0.268	6.37%
YoY %	0.34%	-1.01%	1.02%	5.78%	1.09%	2.24%	-	-
Horiz. %	109.70%	109.33%	110.45%	109.33%	103.36%	102.24%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 332,025
RPS	20.52	13.33	6.79	31.75	24.07	16.45	8.86	75.13%
YoY %	53.94%	96.32%	-78.61%	31.91%	46.32%	85.67%	-	-
Horiz. %	231.60%	150.45%	76.64%	358.35%	271.67%	185.67%	100.00%	-
EPS	4.67	3.11	1.73	8.30	5.70	4.00	2.05	73.21%
YoY %	50.16%	79.77%	-79.16%	45.61%	42.50%	95.12%	-	-
Horiz. %	227.80%	151.71%	84.39%	404.88%	278.05%	195.12%	100.00%	-
DPS	4.60	3.06	1.53	6.13	4.60	3.07	1.54	107.54%
YoY %	50.33%	100.00%	-75.04%	33.26%	49.84%	99.35%	-	-
Horiz. %	298.70%	198.70%	99.35%	398.05%	298.70%	199.35%	100.00%	-
NAPS	0.1961	0.1952	0.1973	0.1953	0.1846	0.1828	0.1789	6.31%
YoY %	0.46%	-1.06%	1.02%	5.80%	0.98%	2.18%	-	-
Horiz. %	109.61%	109.11%	110.29%	109.17%	103.19%	102.18%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	2.01	2.49	2.61	2.20	1.90	2.00	1.55	-
P/RPS	6.53	12.45	25.62	4.62	5.26	8.11	11.67	-32.12%
YoY %	-47.55%	-51.41%	454.55%	-12.17%	-35.14%	-30.51%	-	-
Horiz. %	55.96%	106.68%	219.54%	39.59%	45.07%	69.49%	100.00%	-
P/EPS	28.71	53.32	100.77	17.67	22.22	33.39	50.49	-31.38%
YoY %	-46.16%	-47.09%	470.29%	-20.48%	-33.45%	-33.87%	-	-
Horiz. %	56.86%	105.61%	199.58%	35.00%	44.01%	66.13%	100.00%	-
EY	3.48	1.88	0.99	5.66	4.50	3.00	1.98	45.68%
YoY %	85.11%	89.90%	-82.51%	25.78%	50.00%	51.52%	-	-
Horiz. %	175.76%	94.95%	50.00%	285.86%	227.27%	151.52%	100.00%	-
DY	3.43	1.85	0.88	4.18	3.63	2.30	1.48	75.21%
YoY %	85.41%	110.23%	-78.95%	15.15%	57.83%	55.41%	-	-
Horiz. %	231.76%	125.00%	59.46%	282.43%	245.27%	155.41%	100.00%	-
P/NAPS	6.84	8.50	8.82	7.51	6.86	7.30	5.78	11.89%
YoY %	-19.53%	-3.63%	17.44%	9.48%	-6.03%	26.30%	-	-
Horiz. %	118.34%	147.06%	152.60%	129.93%	118.69%	126.30%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	26/05/16	25/02/16	24/11/15	28/08/15	28/05/15	26/02/15	-
Price	2.05	2.37	2.81	2.56	2.01	1.75	2.05	-
P/RPS	6.66	11.85	27.58	5.37	5.57	7.10	15.44	-42.94%
YoY %	-43.80%	-57.03%	413.59%	-3.59%	-21.55%	-54.02%	-	-
Horiz. %	43.13%	76.75%	178.63%	34.78%	36.08%	45.98%	100.00%	-
P/EPS	29.29	50.75	108.49	20.56	23.51	29.22	66.78	-42.30%
YoY %	-42.29%	-53.22%	427.68%	-12.55%	-19.54%	-56.24%	-	-
Horiz. %	43.86%	76.00%	162.46%	30.79%	35.21%	43.76%	100.00%	-
EY	3.41	1.97	0.92	4.86	4.25	3.42	1.50	72.97%
YoY %	73.10%	114.13%	-81.07%	14.35%	24.27%	128.00%	-	-
Horiz. %	227.33%	131.33%	61.33%	324.00%	283.33%	228.00%	100.00%	-
DY	3.37	1.94	0.82	3.59	3.43	2.63	1.12	108.56%
YoY %	73.71%	136.59%	-77.16%	4.66%	30.42%	134.82%	-	-
Horiz. %	300.89%	173.21%	73.21%	320.54%	306.25%	234.82%	100.00%	-
P/NAPS	6.97	8.09	9.49	8.74	7.26	6.39	7.65	-6.02%
YoY %	-13.84%	-14.75%	8.58%	20.39%	13.62%	-16.47%	-	-
Horiz. %	91.11%	105.75%	124.05%	114.25%	94.90%	83.53%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-17 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-17 16:50:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-17 16:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-17 16:40:00

TURTLE SYSTEM 55

5 Mins

BUY

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

446

DNEX

DAGANG NEXCHANGE BERHAD

411

HLIND

HONG LEONG INDUSTRIES BHD

363

MBSB

MALAYSIA BUILDING SOCIETY BHD

359

PTRANS

PERAK TRANSIT BERHAD

342

YTLPOWR

YTL POWER INTERNATIONAL BHD

293

TOPGLOV

TOP GLOVE CORPORATION BHD

259

MAYBANK

MALAYAN BANKING BHD

238

PBBANK

PUBLIC BANK BHD

235

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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