[WELLCAL] QoQ Cumulative Quarter Result on 30-Sep-2016 [#4]

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Cumulative Result
Revenue	115,518	76,506	37,852	134,470	102,167	66,368	33,805	127.04%
YoY %	50.99%	102.12%	-71.85%	31.62%	53.94%	96.33%	-	-
Horiz. %	341.72%	226.32%	111.97%	397.78%	302.22%	196.33%	100.00%	-
PBT	35,075	24,304	12,496	39,765	30,644	20,339	11,330	112.55%
YoY %	44.32%	94.49%	-68.58%	29.76%	50.67%	79.51%	-	-
Horiz. %	309.58%	214.51%	110.29%	350.97%	270.47%	179.51%	100.00%	-
Tax	-8,790	-6,112	-2,956	-8,474	-7,400	-4,845	-2,735	117.93%
YoY %	-43.82%	-106.77%	65.12%	-14.51%	-52.73%	-77.15%	-	-
Horiz. %	321.39%	223.47%	108.08%	309.84%	270.57%	177.15%	100.00%	-
NP	26,285	18,192	9,540	31,291	23,244	15,494	8,595	110.83%
YoY %	44.49%	90.69%	-69.51%	34.62%	50.02%	80.27%	-	-
Horiz. %	305.82%	211.66%	110.99%	364.06%	270.44%	180.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,285	18,192	9,540	31,291	23,244	15,494	8,595	110.83%
YoY %	44.49%	90.69%	-69.51%	34.62%	50.02%	80.27%	-	-
Horiz. %	305.82%	211.66%	110.99%	364.06%	270.44%	180.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.06%	25.15%	23.66%	21.31%	24.15%	23.82%	24.14%	-
YoY %	-0.36%	6.30%	11.03%	-11.76%	1.39%	-1.33%	-	-
Horiz. %	103.81%	104.18%	98.01%	88.28%	100.04%	98.67%	100.00%	-
Total Cost	89,233	58,314	28,312	103,179	78,923	50,874	25,210	132.43%
YoY %	53.02%	105.97%	-72.56%	30.73%	55.13%	101.80%	-	-
Horiz. %	353.96%	231.31%	112.30%	409.28%	313.06%	201.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,249	100,919	100,053	65,420	97,624	97,210	98,228	2.04%
YoY %	0.33%	0.87%	52.94%	-32.99%	0.43%	-1.04%	-	-
Horiz. %	103.08%	102.74%	101.86%	66.60%	99.39%	98.96%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	20,415	15,270	7,645	20,356	22,911	15,261	7,632	92.81%
YoY %	33.69%	99.74%	-62.44%	-11.15%	50.13%	99.96%	-	-
Horiz. %	267.49%	200.08%	100.17%	266.72%	300.20%	199.96%	100.00%	-
Div Payout %	77.67%	83.94%	80.14%	65.06%	98.57%	98.50%	88.80%	-
YoY %	-7.47%	4.74%	23.18%	-34.00%	0.07%	10.92%	-	-
Horiz. %	87.47%	94.53%	90.25%	73.27%	111.00%	110.92%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	101,249	100,919	100,053	65,420	97,624	97,210	98,228	2.04%
YoY %	0.33%	0.87%	52.94%	-32.99%	0.43%	-1.04%	-	-
Horiz. %	103.08%	102.74%	101.86%	66.60%	99.39%	98.96%	100.00%	-
NOSH	331,965	331,970	332,404	332,083	332,057	331,777	331,853	0.02%
YoY %	-0.00%	-0.13%	0.10%	0.01%	0.08%	-0.02%	-	-
Horiz. %	100.03%	100.04%	100.17%	100.07%	100.06%	99.98%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	22.75%	23.78%	25.20%	23.27%	22.75%	23.35%	25.43%	-
YoY %	-4.33%	-5.63%	8.29%	2.29%	-2.57%	-8.18%	-	-
Horiz. %	89.46%	93.51%	99.10%	91.51%	89.46%	91.82%	100.00%	-
ROE	25.96%	18.03%	9.53%	47.83%	23.81%	15.94%	8.75%	-
YoY %	43.98%	89.19%	-80.08%	100.88%	49.37%	82.17%	-	-
Horiz. %	296.69%	206.06%	108.91%	546.63%	272.11%	182.17%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	34.80	23.05	11.39	40.49	30.77	20.00	10.19	126.94%
YoY %	50.98%	102.37%	-71.87%	31.59%	53.85%	96.27%	-	-
Horiz. %	341.51%	226.20%	111.78%	397.35%	301.96%	196.27%	100.00%	-
EPS	7.92	5.48	2.87	6.28	7.00	4.67	2.59	110.82%
YoY %	44.53%	90.94%	-54.30%	-10.29%	49.89%	80.31%	-	-
Horiz. %	305.79%	211.58%	110.81%	242.47%	270.27%	180.31%	100.00%	-
DPS	6.15	4.60	2.30	6.13	6.90	4.60	2.30	92.76%
YoY %	33.70%	100.00%	-62.48%	-11.16%	50.00%	100.00%	-	-
Horiz. %	267.39%	200.00%	100.00%	266.52%	300.00%	200.00%	100.00%	-
NAPS	0.305	0.304	0.301	0.197	0.294	0.293	0.296	2.01%
YoY %	0.33%	1.00%	52.79%	-32.99%	0.34%	-1.01%	-	-
Horiz. %	103.04%	102.70%	101.69%	66.55%	99.32%	98.99%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 332,118
RPS	23.20	15.36	7.60	27.00	20.52	13.33	6.79	127.02%
YoY %	51.04%	102.11%	-71.85%	31.58%	53.94%	96.32%	-	-
Horiz. %	341.68%	226.22%	111.93%	397.64%	302.21%	196.32%	100.00%	-
EPS	5.28	3.65	1.92	6.28	4.67	3.11	1.73	110.54%
YoY %	44.66%	90.10%	-69.43%	34.48%	50.16%	79.77%	-	-
Horiz. %	305.20%	210.98%	110.98%	363.01%	269.94%	179.77%	100.00%	-
DPS	4.10	3.07	1.54	4.09	4.60	3.06	1.53	93.04%
YoY %	33.55%	99.35%	-62.35%	-11.09%	50.33%	100.00%	-	-
Horiz. %	267.97%	200.65%	100.65%	267.32%	300.65%	200.00%	100.00%	-
NAPS	0.2033	0.2027	0.2009	0.1314	0.1961	0.1952	0.1973	2.01%
YoY %	0.30%	0.90%	52.89%	-32.99%	0.46%	-1.06%	-	-
Horiz. %	103.04%	102.74%	101.82%	66.60%	99.39%	98.94%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	2.15	2.22	1.81	1.96	2.01	2.49	2.61	-
P/RPS	6.18	9.63	15.89	4.84	6.53	12.45	25.62	-61.28%
YoY %	-35.83%	-39.40%	228.31%	-25.88%	-47.55%	-51.41%	-	-
Horiz. %	24.12%	37.59%	62.02%	18.89%	25.49%	48.59%	100.00%	-
P/EPS	27.15	40.51	63.07	20.80	28.71	53.32	100.77	-58.31%
YoY %	-32.98%	-35.77%	203.22%	-27.55%	-46.16%	-47.09%	-	-
Horiz. %	26.94%	40.20%	62.59%	20.64%	28.49%	52.91%	100.00%	-
EY	3.68	2.47	1.59	4.81	3.48	1.88	0.99	140.15%
YoY %	48.99%	55.35%	-66.94%	38.22%	85.11%	89.90%	-	-
Horiz. %	371.72%	249.49%	160.61%	485.86%	351.52%	189.90%	100.00%	-
DY	2.86	2.07	1.27	3.13	3.43	1.85	0.88	119.56%
YoY %	38.16%	62.99%	-59.42%	-8.75%	85.41%	110.23%	-	-
Horiz. %	325.00%	235.23%	144.32%	355.68%	389.77%	210.23%	100.00%	-
P/NAPS	7.05	7.30	6.01	9.95	6.84	8.50	8.82	-13.88%
YoY %	-3.42%	21.46%	-39.60%	45.47%	-19.53%	-3.63%	-	-
Horiz. %	79.93%	82.77%	68.14%	112.81%	77.55%	96.37%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	28/08/17	22/05/17	23/02/17	28/11/16	25/08/16	26/05/16	25/02/16	-
Price	2.16	2.18	1.90	1.83	2.05	2.37	2.81	-
P/RPS	6.21	9.46	16.69	4.52	6.66	11.85	27.58	-63.02%
YoY %	-34.36%	-43.32%	269.25%	-32.13%	-43.80%	-57.03%	-	-
Horiz. %	22.52%	34.30%	60.51%	16.39%	24.15%	42.97%	100.00%	-
P/EPS	27.28	39.78	66.20	19.42	29.29	50.75	108.49	-60.19%
YoY %	-31.42%	-39.91%	240.89%	-33.70%	-42.29%	-53.22%	-	-
Horiz. %	25.15%	36.67%	61.02%	17.90%	27.00%	46.78%	100.00%	-
EY	3.67	2.51	1.51	5.15	3.41	1.97	0.92	151.73%
YoY %	46.22%	66.23%	-70.68%	51.03%	73.10%	114.13%	-	-
Horiz. %	398.91%	272.83%	164.13%	559.78%	370.65%	214.13%	100.00%	-
DY	2.85	2.11	1.21	3.35	3.37	1.94	0.82	129.62%
YoY %	35.07%	74.38%	-63.88%	-0.59%	73.71%	136.59%	-	-
Horiz. %	347.56%	257.32%	147.56%	408.54%	410.98%	236.59%	100.00%	-
P/NAPS	7.08	7.17	6.31	9.29	6.97	8.09	9.49	-17.75%
YoY %	-1.26%	13.63%	-32.08%	33.29%	-13.84%	-14.75%	-	-
Horiz. %	74.60%	75.55%	66.49%	97.89%	73.45%	85.25%	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 - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 12:00:00

EMA 5

30 Mins

BUY

2024-05-17 10:00:00

EMA 5

30 Mins

SELL

2024-05-17 09:40:00

EMA 5

10 Mins

SELL

2024-05-17 09:40:00

EMA 5

5 Mins

SELL

2024-05-17 09:35:00

ADX

5 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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

652

MPI

MALAYSIAN PACIFIC INDUSTRIES

468

HLIND

HONG LEONG INDUSTRIES BHD

456

PTRANS

PERAK TRANSIT BERHAD

402

MBSB

MALAYSIA BUILDING SOCIETY BHD

399

HARTA

HARTALEGA HOLDINGS BHD

378

MYEG

MY E.G. SERVICES BHD

356

YTLPOWR

YTL POWER INTERNATIONAL BHD

355

NOTION

NOTION VTEC BHD

346

Daily Stocks

INGENIEU-WB

0.015

+0.01

639,554,100

HSI-CV8

0.15

0.00

328,548,700

HSI-HUZ

0.195

-0.01

327,781,900

INGENIEU

0.09

+0.015

272,921,600

INIX-OR

0.02

0.00

141,839,900

HSI-HU6

0.065

-0.005

138,037,600

REVENUE

0.22

-0.01

107,175,800

DSONIC

0.535

+0.06

95,922,900

DNEX

0.445

+0.045

79,437,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

MPI

35.98

+2.48

397,100

ALLIANZ

23.20

+1.12

60,500

ALLIANZ-PA

23.68

+0.78

10,200

HEIM

25.34

+0.58

191,500

KESM

6.60

+0.30

93,800

TOYOVEN

1.16

+0.225

3,408,300

DKSH

5.23

+0.22

369,200

YTLPOWR

5.39

+0.21

15,455,600

HUMEIND

3.44

+0.21

2,135,800

GCB

3.59

+0.20

5,203,100

More gainer Stocks

AJI

15.80

-0.32

188,300

PANAMY

19.40

-0.30

40,200

UTDPLT

25.96

-0.24

97,300

CARZO

0.105

-0.195

50,000

ORIENT

6.97

-0.18

1,220,900

SAM

5.72

-0.12

417,800

KLK

22.40

-0.12

298,500

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.41

-0.09

27,000

KUAISHO-C16

0.01

-0.085

20,000

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