[WELLCAL] QoQ Cumulative Quarter Result on 31-Dec-2016 [#1]

Stock

[WELLCAL] WELLCALL HOLDINGS BHD

Announcement Date

23-Feb-2017

Admission Sponsor

Sponsor

Financial Year

30-Sep-2017

Quarter

31-Dec-2016 [#1]

Profit Trend

QoQ- -69.51%

YoY- 10.99%

Quarter Report

Wel001_1QR@31.12.2016.pdf

Latest QR

Upcoming QR

WELLCAL's Result

WELLCAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Cumulative Result
Revenue	159,133	115,518	76,506	37,852	134,470	102,167	66,368	79.04%
YoY %	37.76%	50.99%	102.12%	-71.85%	31.62%	53.94%	-	-
Horiz. %	239.77%	174.06%	115.28%	57.03%	202.61%	153.94%	100.00%	-
PBT	47,825	35,075	24,304	12,496	39,765	30,644	20,339	76.73%
YoY %	36.35%	44.32%	94.49%	-68.58%	29.76%	50.67%	-	-
Horiz. %	235.14%	172.45%	119.49%	61.44%	195.51%	150.67%	100.00%	-
Tax	-11,664	-8,790	-6,112	-2,956	-8,474	-7,400	-4,845	79.53%
YoY %	-32.70%	-43.82%	-106.77%	65.12%	-14.51%	-52.73%	-	-
Horiz. %	240.74%	181.42%	126.15%	61.01%	174.90%	152.73%	100.00%	-
NP	36,161	26,285	18,192	9,540	31,291	23,244	15,494	75.85%
YoY %	37.57%	44.49%	90.69%	-69.51%	34.62%	50.02%	-	-
Horiz. %	233.39%	169.65%	117.41%	61.57%	201.96%	150.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,161	26,285	18,192	9,540	31,291	23,244	15,494	75.85%
YoY %	37.57%	44.49%	90.69%	-69.51%	34.62%	50.02%	-	-
Horiz. %	233.39%	169.65%	117.41%	61.57%	201.96%	150.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.39%	25.06%	25.15%	23.66%	21.31%	24.15%	23.82%	-
YoY %	-2.67%	-0.36%	6.30%	11.03%	-11.76%	1.39%	-	-
Horiz. %	102.39%	105.21%	105.58%	99.33%	89.46%	101.39%	100.00%	-
Total Cost	122,972	89,233	58,314	28,312	103,179	78,923	50,874	80.01%
YoY %	37.81%	53.02%	105.97%	-72.56%	30.73%	55.13%	-	-
Horiz. %	241.72%	175.40%	114.62%	55.65%	202.81%	155.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	103,573	101,249	100,919	100,053	65,420	97,624	97,210	4.31%
YoY %	2.30%	0.33%	0.87%	52.94%	-32.99%	0.43%	-	-
Horiz. %	106.55%	104.15%	103.82%	102.92%	67.30%	100.43%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	30,723	20,415	15,270	7,645	20,356	22,911	15,261	59.36%
YoY %	50.49%	33.69%	99.74%	-62.44%	-11.15%	50.13%	-	-
Horiz. %	201.32%	133.77%	100.06%	50.10%	133.39%	150.13%	100.00%	-
Div Payout %	84.96%	77.67%	83.94%	80.14%	65.06%	98.57%	98.50%	-
YoY %	9.39%	-7.47%	4.74%	23.18%	-34.00%	0.07%	-	-
Horiz. %	86.25%	78.85%	85.22%	81.36%	66.05%	100.07%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	103,573	101,249	100,919	100,053	65,420	97,624	97,210	4.31%
YoY %	2.30%	0.33%	0.87%	52.94%	-32.99%	0.43%	-	-
Horiz. %	106.55%	104.15%	103.82%	102.92%	67.30%	100.43%	100.00%	-
NOSH	497,947	331,965	331,970	332,404	332,083	332,057	331,777	31.05%
YoY %	50.00%	-0.00%	-0.13%	0.10%	0.01%	0.08%	-	-
Horiz. %	150.08%	100.06%	100.06%	100.19%	100.09%	100.08%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	22.72%	22.75%	23.78%	25.20%	23.27%	22.75%	23.35%	-
YoY %	-0.13%	-4.33%	-5.63%	8.29%	2.29%	-2.57%	-	-
Horiz. %	97.30%	97.43%	101.84%	107.92%	99.66%	97.43%	100.00%	-
ROE	34.91%	25.96%	18.03%	9.53%	47.83%	23.81%	15.94%	-
YoY %	34.48%	43.98%	89.19%	-80.08%	100.88%	49.37%	-	-
Horiz. %	219.01%	162.86%	113.11%	59.79%	300.06%	149.37%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	31.96	34.80	23.05	11.39	40.49	30.77	20.00	36.64%
YoY %	-8.16%	50.98%	102.37%	-71.87%	31.59%	53.85%	-	-
Horiz. %	159.80%	174.00%	115.25%	56.95%	202.45%	153.85%	100.00%	-
EPS	7.26	7.92	5.48	2.87	6.28	7.00	4.67	34.16%
YoY %	-8.33%	44.53%	90.94%	-54.30%	-10.29%	49.89%	-	-
Horiz. %	155.46%	169.59%	117.34%	61.46%	134.48%	149.89%	100.00%	-
DPS	6.17	6.15	4.60	2.30	6.13	6.90	4.60	21.60%
YoY %	0.33%	33.70%	100.00%	-62.48%	-11.16%	50.00%	-	-
Horiz. %	134.13%	133.70%	100.00%	50.00%	133.26%	150.00%	100.00%	-
NAPS	0.208	0.305	0.304	0.301	0.197	0.294	0.293	-20.40%
YoY %	-31.80%	0.33%	1.00%	52.79%	-32.99%	0.34%	-	-
Horiz. %	70.99%	104.10%	103.75%	102.73%	67.24%	100.34%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 332,404
RPS	31.94	23.19	15.36	7.60	26.99	20.51	13.32	79.05%
YoY %	37.73%	50.98%	102.11%	-71.84%	31.59%	53.98%	-	-
Horiz. %	239.79%	174.10%	115.32%	57.06%	202.63%	153.98%	100.00%	-
EPS	7.26	5.28	3.65	1.91	6.28	4.67	3.11	75.88%
YoY %	37.50%	44.66%	91.10%	-69.59%	34.48%	50.16%	-	-
Horiz. %	233.44%	169.77%	117.36%	61.41%	201.93%	150.16%	100.00%	-
DPS	6.17	4.10	3.07	1.53	4.09	4.60	3.06	59.53%
YoY %	50.49%	33.55%	100.65%	-62.59%	-11.09%	50.33%	-	-
Horiz. %	201.63%	133.99%	100.33%	50.00%	133.66%	150.33%	100.00%	-
NAPS	0.2079	0.2032	0.2026	0.2008	0.1313	0.1959	0.1951	4.32%
YoY %	2.31%	0.30%	0.90%	52.93%	-32.98%	0.41%	-	-
Horiz. %	106.56%	104.15%	103.84%	102.92%	67.30%	100.41%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	1.29	2.15	2.22	1.81	1.96	2.01	2.49	-
P/RPS	4.04	6.18	9.63	15.89	4.84	6.53	12.45	-52.74%
YoY %	-34.63%	-35.83%	-39.40%	228.31%	-25.88%	-47.55%	-	-
Horiz. %	32.45%	49.64%	77.35%	127.63%	38.88%	52.45%	100.00%	-
P/EPS	17.76	27.15	40.51	63.07	20.80	28.71	53.32	-51.91%
YoY %	-34.59%	-32.98%	-35.77%	203.22%	-27.55%	-46.16%	-	-
Horiz. %	33.31%	50.92%	75.98%	118.29%	39.01%	53.84%	100.00%	-
EY	5.63	3.68	2.47	1.59	4.81	3.48	1.88	107.62%
YoY %	52.99%	48.99%	55.35%	-66.94%	38.22%	85.11%	-	-
Horiz. %	299.47%	195.74%	131.38%	84.57%	255.85%	185.11%	100.00%	-
DY	4.78	2.86	2.07	1.27	3.13	3.43	1.85	88.18%
YoY %	67.13%	38.16%	62.99%	-59.42%	-8.75%	85.41%	-	-
Horiz. %	258.38%	154.59%	111.89%	68.65%	169.19%	185.41%	100.00%	-
P/NAPS	6.20	7.05	7.30	6.01	9.95	6.84	8.50	-18.95%
YoY %	-12.06%	-3.42%	21.46%	-39.60%	45.47%	-19.53%	-	-
Horiz. %	72.94%	82.94%	85.88%	70.71%	117.06%	80.47%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	28/11/17	28/08/17	22/05/17	23/02/17	28/11/16	25/08/16	26/05/16	-
Price	1.46	2.16	2.18	1.90	1.83	2.05	2.37	-
P/RPS	4.57	6.21	9.46	16.69	4.52	6.66	11.85	-46.98%
YoY %	-26.41%	-34.36%	-43.32%	269.25%	-32.13%	-43.80%	-	-
Horiz. %	38.57%	52.41%	79.83%	140.84%	38.14%	56.20%	100.00%	-
P/EPS	20.10	27.28	39.78	66.20	19.42	29.29	50.75	-46.03%
YoY %	-26.32%	-31.42%	-39.91%	240.89%	-33.70%	-42.29%	-	-
Horiz. %	39.61%	53.75%	78.38%	130.44%	38.27%	57.71%	100.00%	-
EY	4.97	3.67	2.51	1.51	5.15	3.41	1.97	85.21%
YoY %	35.42%	46.22%	66.23%	-70.68%	51.03%	73.10%	-	-
Horiz. %	252.28%	186.29%	127.41%	76.65%	261.42%	173.10%	100.00%	-
DY	4.23	2.85	2.11	1.21	3.35	3.37	1.94	68.06%
YoY %	48.42%	35.07%	74.38%	-63.88%	-0.59%	73.71%	-	-
Horiz. %	218.04%	146.91%	108.76%	62.37%	172.68%	173.71%	100.00%	-
P/NAPS	7.02	7.08	7.17	6.31	9.29	6.97	8.09	-9.01%
YoY %	-0.85%	-1.26%	13.63%	-32.08%	33.29%	-13.84%	-	-
Horiz. %	86.77%	87.52%	88.63%	78.00%	114.83%	86.16%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos