[WELLCAL] QoQ Cumulative Quarter Result on 31-Mar-2015 [#2]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 95.01%
YoY- 39.73%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 33,805 158,112 119,845 81,907 44,130 146,363 108,932 -54.06%
PBT 11,330 48,533 37,074 25,926 13,344 38,603 28,057 -45.27%
Tax -2,735 -7,208 -8,697 -6,029 -3,141 -9,198 -6,458 -43.51%
NP 8,595 41,325 28,377 19,897 10,203 29,405 21,599 -45.80%
-
NP to SH 8,595 41,325 28,377 19,897 10,203 29,405 21,599 -45.80%
-
Tax Rate 24.14% 14.85% 23.46% 23.25% 23.54% 23.83% 23.02% -
Total Cost 25,210 116,787 91,468 62,010 33,927 116,958 87,333 -56.22%
-
Net Worth 98,228 97,254 91,934 91,014 89,068 86,290 84,936 10.14%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 7,632 30,537 22,900 15,279 7,643 27,546 19,906 -47.13%
Div Payout % 88.80% 73.90% 80.70% 76.79% 74.92% 93.68% 92.17% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 98,228 97,254 91,934 91,014 89,068 86,290 84,936 10.14%
NOSH 331,853 331,927 331,894 332,170 332,345 331,884 331,781 0.01%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 25.43% 26.14% 23.68% 24.29% 23.12% 20.09% 19.83% -
ROE 8.75% 42.49% 30.87% 21.86% 11.46% 34.08% 25.43% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.19 47.63 36.11 24.66 13.28 44.10 32.83 -54.05%
EPS 2.59 12.45 8.55 5.99 3.07 8.86 6.51 -45.81%
DPS 2.30 9.20 6.90 4.60 2.30 8.30 6.00 -47.13%
NAPS 0.296 0.293 0.277 0.274 0.268 0.26 0.256 10.13%
Adjusted Per Share Value based on latest NOSH - 331,986
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.79 31.75 24.07 16.45 8.86 29.39 21.88 -54.06%
EPS 1.73 8.30 5.70 4.00 2.05 5.91 4.34 -45.74%
DPS 1.53 6.13 4.60 3.07 1.54 5.53 4.00 -47.21%
NAPS 0.1973 0.1953 0.1846 0.1828 0.1789 0.1733 0.1706 10.14%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.61 2.20 1.90 2.00 1.55 1.63 1.48 -
P/RPS 25.62 4.62 5.26 8.11 11.67 3.70 4.51 217.36%
P/EPS 100.77 17.67 22.22 33.39 50.49 18.40 22.73 169.13%
EY 0.99 5.66 4.50 3.00 1.98 5.44 4.40 -62.90%
DY 0.88 4.18 3.63 2.30 1.48 5.09 4.05 -63.75%
P/NAPS 8.82 7.51 6.86 7.30 5.78 6.27 5.78 32.44%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 24/11/15 28/08/15 28/05/15 26/02/15 28/11/14 29/08/14 -
Price 2.81 2.56 2.01 1.75 2.05 1.66 1.68 -
P/RPS 27.58 5.37 5.57 7.10 15.44 3.76 5.12 206.34%
P/EPS 108.49 20.56 23.51 29.22 66.78 18.74 25.81 159.77%
EY 0.92 4.86 4.25 3.42 1.50 5.34 3.88 -61.59%
DY 0.82 3.59 3.43 2.63 1.12 5.00 3.57 -62.39%
P/NAPS 9.49 8.74 7.26 6.39 7.65 6.38 6.56 27.82%

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