[WELLCAL] QoQ Cumulative Quarter Result on 31-Dec-2013 [#1]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -70.79%
YoY- 38.45%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 146,363 108,932 69,269 35,297 131,530 97,822 62,296 76.63%
PBT 38,603 28,057 18,448 9,372 32,843 22,541 13,565 100.68%
Tax -9,198 -6,458 -4,208 -2,159 -8,153 -5,583 -3,418 93.35%
NP 29,405 21,599 14,240 7,213 24,690 16,958 10,147 103.13%
-
NP to SH 29,405 21,599 14,240 7,213 24,690 16,958 10,147 103.13%
-
Tax Rate 23.83% 23.02% 22.81% 23.04% 24.82% 24.77% 25.20% -
Total Cost 116,958 87,333 55,029 28,084 106,840 80,864 52,149 71.25%
-
Net Worth 86,290 84,936 210,778 83,798 83,139 82,071 80,512 4.72%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 27,546 19,906 13,277 6,629 23,867 17,236 10,611 88.77%
Div Payout % 93.68% 92.17% 93.24% 91.91% 96.67% 101.64% 104.58% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 86,290 84,936 210,778 83,798 83,139 82,071 80,512 4.72%
NOSH 331,884 331,781 331,934 132,591 132,599 132,587 132,640 84.20%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 20.09% 19.83% 20.56% 20.44% 18.77% 17.34% 16.29% -
ROE 34.08% 25.43% 6.76% 8.61% 29.70% 20.66% 12.60% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 44.10 32.83 20.87 26.62 99.19 73.78 46.97 -4.11%
EPS 8.86 6.51 4.29 5.44 18.62 12.79 7.65 10.27%
DPS 8.30 6.00 4.00 5.00 18.00 13.00 8.00 2.48%
NAPS 0.26 0.256 0.635 0.632 0.627 0.619 0.607 -43.14%
Adjusted Per Share Value based on latest NOSH - 132,591
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 29.38 21.86 13.90 7.08 26.40 19.63 12.50 76.68%
EPS 5.90 4.34 2.86 1.45 4.96 3.40 2.04 102.86%
DPS 5.53 4.00 2.66 1.33 4.79 3.46 2.13 88.78%
NAPS 0.1732 0.1705 0.4231 0.1682 0.1669 0.1647 0.1616 4.72%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.63 1.48 1.44 3.81 2.83 2.39 2.27 -
P/RPS 3.70 4.51 6.90 14.31 2.85 3.24 4.83 -16.26%
P/EPS 18.40 22.73 33.57 70.04 15.20 18.69 29.67 -27.25%
EY 5.44 4.40 2.98 1.43 6.58 5.35 3.37 37.56%
DY 5.09 4.05 2.78 1.31 6.36 5.44 3.52 27.84%
P/NAPS 6.27 5.78 2.27 6.03 4.51 3.86 3.74 41.07%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 16/05/14 26/02/14 25/11/13 26/08/13 16/05/13 -
Price 1.66 1.68 1.46 3.78 3.29 2.68 2.36 -
P/RPS 3.76 5.12 7.00 14.20 3.32 3.63 5.02 -17.51%
P/EPS 18.74 25.81 34.03 69.49 17.67 20.95 30.85 -28.25%
EY 5.34 3.88 2.94 1.44 5.66 4.77 3.24 39.48%
DY 5.00 3.57 2.74 1.32 5.47 4.85 3.39 29.54%
P/NAPS 6.38 6.56 2.30 5.98 5.25 4.33 3.89 39.03%

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