[WELLCAL] QoQ Cumulative Quarter Result on 31-Dec-2017 [#1]

Stock

[WELLCAL] WELLCALL HOLDINGS BHD

Announcement Date

26-Feb-2018

Admission Sponsor

Sponsor

Financial Year

30-Sep-2018

Quarter

31-Dec-2017 [#1]

Profit Trend

QoQ- -78.01%

YoY- -16.65%

Quarter Report

WHB_1QR @ 31.12.2017.pdf

Latest QR

Upcoming QR

WELLCAL's Result

WELLCAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Cumulative Result
Revenue	171,124	125,562	82,632	42,257	159,133	115,518	76,506	70.94%
YoY %	36.29%	51.95%	95.55%	-73.45%	37.76%	50.99%	-	-
Horiz. %	223.67%	164.12%	108.01%	55.23%	208.00%	150.99%	100.00%	-
PBT	42,853	29,607	19,100	10,238	47,825	35,075	24,304	45.89%
YoY %	44.74%	55.01%	86.56%	-78.59%	36.35%	44.32%	-	-
Horiz. %	176.32%	121.82%	78.59%	42.12%	196.78%	144.32%	100.00%	-
Tax	-11,175	-7,790	-5,077	-2,286	-11,664	-8,790	-6,112	49.46%
YoY %	-43.45%	-53.44%	-122.09%	80.40%	-32.70%	-43.82%	-	-
Horiz. %	182.84%	127.45%	83.07%	37.40%	190.84%	143.82%	100.00%	-
NP	31,678	21,817	14,023	7,952	36,161	26,285	18,192	44.68%
YoY %	45.20%	55.58%	76.35%	-78.01%	37.57%	44.49%	-	-
Horiz. %	174.13%	119.93%	77.08%	43.71%	198.77%	144.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,678	21,817	14,023	7,952	36,161	26,285	18,192	44.68%
YoY %	45.20%	55.58%	76.35%	-78.01%	37.57%	44.49%	-	-
Horiz. %	174.13%	119.93%	77.08%	43.71%	198.77%	144.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.08%	26.31%	26.58%	22.33%	24.39%	25.06%	25.15%	-
YoY %	-0.87%	-1.02%	19.03%	-8.45%	-2.67%	-0.36%	-	-
Horiz. %	103.70%	104.61%	105.69%	88.79%	96.98%	99.64%	100.00%	-
Total Cost	139,446	103,745	68,609	34,305	122,972	89,233	58,314	78.72%
YoY %	34.41%	51.21%	100.00%	-72.10%	37.81%	53.02%	-	-
Horiz. %	239.13%	177.91%	117.65%	58.83%	210.88%	153.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	107,556	104,071	102,079	104,071	103,573	101,249	100,919	4.33%
YoY %	3.35%	1.95%	-1.91%	0.48%	2.30%	0.33%	-	-
Horiz. %	106.58%	103.12%	101.15%	103.12%	102.63%	100.33%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	27,138	20,166	13,693	7,718	30,723	20,415	15,270	46.66%
YoY %	34.57%	47.27%	77.42%	-74.88%	50.49%	33.69%	-	-
Horiz. %	177.72%	132.06%	89.67%	50.54%	201.20%	133.69%	100.00%	-
Div Payout %	85.67%	92.44%	97.65%	97.06%	84.96%	77.67%	83.94%	-
YoY %	-7.32%	-5.34%	0.61%	14.24%	9.39%	-7.47%	-	-
Horiz. %	102.06%	110.13%	116.33%	115.63%	101.22%	92.53%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	107,556	104,071	102,079	104,071	103,573	101,249	100,919	4.33%
YoY %	3.35%	1.95%	-1.91%	0.48%	2.30%	0.33%	-	-
Horiz. %	106.58%	103.12%	101.15%	103.12%	102.63%	100.33%	100.00%	-
NOSH	497,947	497,947	497,947	497,947	497,947	331,965	331,970	31.00%
YoY %	0.00%	0.00%	0.00%	0.00%	50.00%	-0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	150.00%	150.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	18.51%	17.38%	16.97%	18.82%	22.72%	22.75%	23.78%	-
YoY %	6.50%	2.42%	-9.83%	-17.17%	-0.13%	-4.33%	-	-
Horiz. %	77.84%	73.09%	71.36%	79.14%	95.54%	95.67%	100.00%	-
ROE	29.45%	20.96%	13.74%	7.64%	34.91%	25.96%	18.03%	-
YoY %	40.51%	52.55%	79.84%	-78.12%	34.48%	43.98%	-	-
Horiz. %	163.34%	116.25%	76.21%	42.37%	193.62%	143.98%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	34.37	25.22	16.59	8.49	31.96	34.80	23.05	30.48%
YoY %	36.28%	52.02%	95.41%	-73.44%	-8.16%	50.98%	-	-
Horiz. %	149.11%	109.41%	71.97%	36.83%	138.66%	150.98%	100.00%	-
EPS	6.36	4.38	2.82	1.60	7.26	7.92	5.48	10.42%
YoY %	45.21%	55.32%	76.25%	-77.96%	-8.33%	44.53%	-	-
Horiz. %	116.06%	79.93%	51.46%	29.20%	132.48%	144.53%	100.00%	-
DPS	5.45	4.05	2.75	1.55	6.17	6.15	4.60	11.95%
YoY %	34.57%	47.27%	77.42%	-74.88%	0.33%	33.70%	-	-
Horiz. %	118.48%	88.04%	59.78%	33.70%	134.13%	133.70%	100.00%	-
NAPS	0.216	0.209	0.205	0.209	0.208	0.305	0.304	-20.35%
YoY %	3.35%	1.95%	-1.91%	0.48%	-31.80%	0.33%	-	-
Horiz. %	71.05%	68.75%	67.43%	68.75%	68.42%	100.33%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 497,947
RPS	34.35	25.20	16.59	8.48	31.94	23.19	15.36	70.92%
YoY %	36.31%	51.90%	95.64%	-73.45%	37.73%	50.98%	-	-
Horiz. %	223.63%	164.06%	108.01%	55.21%	207.94%	150.98%	100.00%	-
EPS	6.36	4.38	2.81	1.60	7.26	5.28	3.65	44.75%
YoY %	45.21%	55.87%	75.62%	-77.96%	37.50%	44.66%	-	-
Horiz. %	174.25%	120.00%	76.99%	43.84%	198.90%	144.66%	100.00%	-
DPS	5.45	4.05	2.75	1.55	6.17	4.10	3.07	46.56%
YoY %	34.57%	47.27%	77.42%	-74.88%	50.49%	33.55%	-	-
Horiz. %	177.52%	131.92%	89.58%	50.49%	200.98%	133.55%	100.00%	-
NAPS	0.2159	0.2089	0.2049	0.2089	0.2079	0.2032	0.2026	4.32%
YoY %	3.35%	1.95%	-1.91%	0.48%	2.31%	0.30%	-	-
Horiz. %	106.56%	103.11%	101.14%	103.11%	102.62%	100.30%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	1.29	1.31	1.39	1.50	1.29	2.15	2.22	-
P/RPS	3.75	5.20	8.38	17.68	4.04	6.18	9.63	-46.64%
YoY %	-27.88%	-37.95%	-52.60%	337.62%	-34.63%	-35.83%	-	-
Horiz. %	38.94%	54.00%	87.02%	183.59%	41.95%	64.17%	100.00%	-
P/EPS	20.28	29.90	49.36	93.93	17.76	27.15	40.51	-36.92%
YoY %	-32.17%	-39.42%	-47.45%	428.89%	-34.59%	-32.98%	-	-
Horiz. %	50.06%	73.81%	121.85%	231.87%	43.84%	67.02%	100.00%	-
EY	4.93	3.34	2.03	1.06	5.63	3.68	2.47	58.45%
YoY %	47.60%	64.53%	91.51%	-81.17%	52.99%	48.99%	-	-
Horiz. %	199.60%	135.22%	82.19%	42.91%	227.94%	148.99%	100.00%	-
DY	4.22	3.09	1.98	1.03	4.78	2.86	2.07	60.70%
YoY %	36.57%	56.06%	92.23%	-78.45%	67.13%	38.16%	-	-
Horiz. %	203.86%	149.28%	95.65%	49.76%	230.92%	138.16%	100.00%	-
P/NAPS	5.97	6.27	6.78	7.18	6.20	7.05	7.30	-12.53%
YoY %	-4.78%	-7.52%	-5.57%	15.81%	-12.06%	-3.42%	-	-
Horiz. %	81.78%	85.89%	92.88%	98.36%	84.93%	96.58%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	23/11/18	27/08/18	24/05/18	26/02/18	28/11/17	28/08/17	22/05/17	-
Price	1.22	1.29	1.39	1.46	1.46	2.16	2.18	-
P/RPS	3.55	5.12	8.38	17.20	4.57	6.21	9.46	-47.94%
YoY %	-30.66%	-38.90%	-51.28%	276.37%	-26.41%	-34.36%	-	-
Horiz. %	37.53%	54.12%	88.58%	181.82%	48.31%	65.64%	100.00%	-
P/EPS	19.18	29.44	49.36	91.42	20.10	27.28	39.78	-38.48%
YoY %	-34.85%	-40.36%	-46.01%	354.83%	-26.32%	-31.42%	-	-
Horiz. %	48.22%	74.01%	124.08%	229.81%	50.53%	68.58%	100.00%	-
EY	5.21	3.40	2.03	1.09	4.97	3.67	2.51	62.64%
YoY %	53.24%	67.49%	86.24%	-78.07%	35.42%	46.22%	-	-
Horiz. %	207.57%	135.46%	80.88%	43.43%	198.01%	146.22%	100.00%	-
DY	4.47	3.14	1.98	1.06	4.23	2.85	2.11	64.87%
YoY %	42.36%	58.59%	86.79%	-74.94%	48.42%	35.07%	-	-
Horiz. %	211.85%	148.82%	93.84%	50.24%	200.47%	135.07%	100.00%	-
P/NAPS	5.65	6.17	6.78	6.99	7.02	7.08	7.17	-14.67%
YoY %	-8.43%	-9.00%	-3.00%	-0.43%	-0.85%	-1.26%	-	-
Horiz. %	78.80%	86.05%	94.56%	97.49%	97.91%	98.74%	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