[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	31.96	23.20	15.36	7.60	27.00	20.52	13.33	79.04%
YoY %	37.76%	51.04%	102.11%	-71.85%	31.58%	53.94%	-	-
Horiz. %	239.76%	174.04%	115.23%	57.01%	202.55%	153.94%	100.00%	-
EPS	7.26	5.28	3.65	1.92	6.28	4.67	3.11	75.88%
YoY %	37.50%	44.66%	90.10%	-69.43%	34.48%	50.16%	-	-
Horiz. %	233.44%	169.77%	117.36%	61.74%	201.93%	150.16%	100.00%	-
DPS	6.17	4.10	3.07	1.54	4.09	4.60	3.06	59.53%
YoY %	50.49%	33.55%	99.35%	-62.35%	-11.09%	50.33%	-	-
Horiz. %	201.63%	133.99%	100.33%	50.33%	133.66%	150.33%	100.00%	-
NAPS	0.208	0.2033	0.2027	0.2009	0.1314	0.1961	0.1952	4.32%
YoY %	2.31%	0.30%	0.90%	52.89%	-32.99%	0.46%	-	-
Horiz. %	106.56%	104.15%	103.84%	102.92%	67.32%	100.46%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

994

HLIND

HONG LEONG INDUSTRIES BHD

932

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

448

YTLPOWR

YTL POWER INTERNATIONAL BHD

407

JCY

JCY INTERNATIONAL BERHAD

388

GENTING

GENTING BHD

370

UCHITEC

UCHI TECHNOLOGIES BHD

333

GENM

GENTING MALAYSIA BERHAD

298

MAYBANK

MALAYAN BANKING BHD

274

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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