[WELLCAL] QoQ Cumulative Quarter Result on 31-Mar-2017 [#2]

Stock

[WELLCAL] WELLCALL HOLDINGS BHD

Announcement Date

22-May-2017

Admission Sponsor

Sponsor

Financial Year

30-Sep-2017

Quarter

31-Mar-2017 [#2]

Profit Trend

QoQ- 90.69%

YoY- 17.41%

Quarter Report

Wel001_2QR@31.03.2017.pdf

Latest QR

Upcoming QR

WELLCAL's Result

WELLCAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Cumulative Result
Revenue	42,257	159,133	115,518	76,506	37,852	134,470	102,167	-44.39%
YoY %	-73.45%	37.76%	50.99%	102.12%	-71.85%	31.62%	-	-
Horiz. %	41.36%	155.76%	113.07%	74.88%	37.05%	131.62%	100.00%	-
PBT	10,238	47,825	35,075	24,304	12,496	39,765	30,644	-51.75%
YoY %	-78.59%	36.35%	44.32%	94.49%	-68.58%	29.76%	-	-
Horiz. %	33.41%	156.07%	114.46%	79.31%	40.78%	129.76%	100.00%	-
Tax	-2,286	-11,664	-8,790	-6,112	-2,956	-8,474	-7,400	-54.20%
YoY %	80.40%	-32.70%	-43.82%	-106.77%	65.12%	-14.51%	-	-
Horiz. %	30.89%	157.62%	118.78%	82.59%	39.95%	114.51%	100.00%	-
NP	7,952	36,161	26,285	18,192	9,540	31,291	23,244	-50.98%
YoY %	-78.01%	37.57%	44.49%	90.69%	-69.51%	34.62%	-	-
Horiz. %	34.21%	155.57%	113.08%	78.27%	41.04%	134.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,952	36,161	26,285	18,192	9,540	31,291	23,244	-50.98%
YoY %	-78.01%	37.57%	44.49%	90.69%	-69.51%	34.62%	-	-
Horiz. %	34.21%	155.57%	113.08%	78.27%	41.04%	134.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.33%	24.39%	25.06%	25.15%	23.66%	21.31%	24.15%	-
YoY %	-8.45%	-2.67%	-0.36%	6.30%	11.03%	-11.76%	-	-
Horiz. %	92.46%	100.99%	103.77%	104.14%	97.97%	88.24%	100.00%	-
Total Cost	34,305	122,972	89,233	58,314	28,312	103,179	78,923	-42.53%
YoY %	-72.10%	37.81%	53.02%	105.97%	-72.56%	30.73%	-	-
Horiz. %	43.47%	155.81%	113.06%	73.89%	35.87%	130.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	104,071	103,573	101,249	100,919	100,053	65,420	97,624	4.34%
YoY %	0.48%	2.30%	0.33%	0.87%	52.94%	-32.99%	-	-
Horiz. %	106.60%	106.09%	103.71%	103.38%	102.49%	67.01%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	7,718	30,723	20,415	15,270	7,645	20,356	22,911	-51.48%
YoY %	-74.88%	50.49%	33.69%	99.74%	-62.44%	-11.15%	-	-
Horiz. %	33.69%	134.10%	89.11%	66.65%	33.37%	88.85%	100.00%	-
Div Payout %	97.06%	84.96%	77.67%	83.94%	80.14%	65.06%	98.57%	-
YoY %	14.24%	9.39%	-7.47%	4.74%	23.18%	-34.00%	-	-
Horiz. %	98.47%	86.19%	78.80%	85.16%	81.30%	66.00%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	104,071	103,573	101,249	100,919	100,053	65,420	97,624	4.34%
YoY %	0.48%	2.30%	0.33%	0.87%	52.94%	-32.99%	-	-
Horiz. %	106.60%	106.09%	103.71%	103.38%	102.49%	67.01%	100.00%	-
NOSH	497,947	497,947	331,965	331,970	332,404	332,083	332,057	30.91%
YoY %	0.00%	50.00%	-0.00%	-0.13%	0.10%	0.01%	-	-
Horiz. %	149.96%	149.96%	99.97%	99.97%	100.10%	100.01%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	18.82%	22.72%	22.75%	23.78%	25.20%	23.27%	22.75%	-
YoY %	-17.17%	-0.13%	-4.33%	-5.63%	8.29%	2.29%	-	-
Horiz. %	82.73%	99.87%	100.00%	104.53%	110.77%	102.29%	100.00%	-
ROE	7.64%	34.91%	25.96%	18.03%	9.53%	47.83%	23.81%	-
YoY %	-78.12%	34.48%	43.98%	89.19%	-80.08%	100.88%	-	-
Horiz. %	32.09%	146.62%	109.03%	75.72%	40.03%	200.88%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	8.49	31.96	34.80	23.05	11.39	40.49	30.77	-57.51%
YoY %	-73.44%	-8.16%	50.98%	102.37%	-71.87%	31.59%	-	-
Horiz. %	27.59%	103.87%	113.10%	74.91%	37.02%	131.59%	100.00%	-
EPS	1.60	7.26	7.92	5.48	2.87	6.28	7.00	-62.51%
YoY %	-77.96%	-8.33%	44.53%	90.94%	-54.30%	-10.29%	-	-
Horiz. %	22.86%	103.71%	113.14%	78.29%	41.00%	89.71%	100.00%	-
DPS	1.55	6.17	6.15	4.60	2.30	6.13	6.90	-62.94%
YoY %	-74.88%	0.33%	33.70%	100.00%	-62.48%	-11.16%	-	-
Horiz. %	22.46%	89.42%	89.13%	66.67%	33.33%	88.84%	100.00%	-
NAPS	0.209	0.208	0.305	0.304	0.301	0.197	0.294	-20.29%
YoY %	0.48%	-31.80%	0.33%	1.00%	52.79%	-32.99%	-	-
Horiz. %	71.09%	70.75%	103.74%	103.40%	102.38%	67.01%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 331,494
RPS	8.49	31.96	23.20	15.36	7.60	27.00	20.52	-44.38%
YoY %	-73.44%	37.76%	51.04%	102.11%	-71.85%	31.58%	-	-
Horiz. %	41.37%	155.75%	113.06%	74.85%	37.04%	131.58%	100.00%	-
EPS	1.60	7.26	5.28	3.65	1.92	6.28	4.67	-50.94%
YoY %	-77.96%	37.50%	44.66%	90.10%	-69.43%	34.48%	-	-
Horiz. %	34.26%	155.46%	113.06%	78.16%	41.11%	134.48%	100.00%	-
DPS	1.55	6.17	4.10	3.07	1.54	4.09	4.60	-51.48%
YoY %	-74.88%	50.49%	33.55%	99.35%	-62.35%	-11.09%	-	-
Horiz. %	33.70%	134.13%	89.13%	66.74%	33.48%	88.91%	100.00%	-
NAPS	0.209	0.208	0.2033	0.2027	0.2009	0.1314	0.1961	4.32%
YoY %	0.48%	2.31%	0.30%	0.90%	52.89%	-32.99%	-	-
Horiz. %	106.58%	106.07%	103.67%	103.37%	102.45%	67.01%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.50	1.29	2.15	2.22	1.81	1.96	2.01	-
P/RPS	17.68	4.04	6.18	9.63	15.89	4.84	6.53	93.90%
YoY %	337.62%	-34.63%	-35.83%	-39.40%	228.31%	-25.88%	-	-
Horiz. %	270.75%	61.87%	94.64%	147.47%	243.34%	74.12%	100.00%	-
P/EPS	93.93	17.76	27.15	40.51	63.07	20.80	28.71	119.90%
YoY %	428.89%	-34.59%	-32.98%	-35.77%	203.22%	-27.55%	-	-
Horiz. %	327.17%	61.86%	94.57%	141.10%	219.68%	72.45%	100.00%	-
EY	1.06	5.63	3.68	2.47	1.59	4.81	3.48	-54.63%
YoY %	-81.17%	52.99%	48.99%	55.35%	-66.94%	38.22%	-	-
Horiz. %	30.46%	161.78%	105.75%	70.98%	45.69%	138.22%	100.00%	-
DY	1.03	4.78	2.86	2.07	1.27	3.13	3.43	-55.05%
YoY %	-78.45%	67.13%	38.16%	62.99%	-59.42%	-8.75%	-	-
Horiz. %	30.03%	139.36%	83.38%	60.35%	37.03%	91.25%	100.00%	-
P/NAPS	7.18	6.20	7.05	7.30	6.01	9.95	6.84	3.27%
YoY %	15.81%	-12.06%	-3.42%	21.46%	-39.60%	45.47%	-	-
Horiz. %	104.97%	90.64%	103.07%	106.73%	87.87%	145.47%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	26/02/18	28/11/17	28/08/17	22/05/17	23/02/17	28/11/16	25/08/16	-
Price	1.46	1.46	2.16	2.18	1.90	1.83	2.05	-
P/RPS	17.20	4.57	6.21	9.46	16.69	4.52	6.66	87.91%
YoY %	276.37%	-26.41%	-34.36%	-43.32%	269.25%	-32.13%	-	-
Horiz. %	258.26%	68.62%	93.24%	142.04%	250.60%	67.87%	100.00%	-
P/EPS	91.42	20.10	27.28	39.78	66.20	19.42	29.29	113.13%
YoY %	354.83%	-26.32%	-31.42%	-39.91%	240.89%	-33.70%	-	-
Horiz. %	312.12%	68.62%	93.14%	135.81%	226.02%	66.30%	100.00%	-
EY	1.09	4.97	3.67	2.51	1.51	5.15	3.41	-53.15%
YoY %	-78.07%	35.42%	46.22%	66.23%	-70.68%	51.03%	-	-
Horiz. %	31.96%	145.75%	107.62%	73.61%	44.28%	151.03%	100.00%	-
DY	1.06	4.23	2.85	2.11	1.21	3.35	3.37	-53.65%
YoY %	-74.94%	48.42%	35.07%	74.38%	-63.88%	-0.59%	-	-
Horiz. %	31.45%	125.52%	84.57%	62.61%	35.91%	99.41%	100.00%	-
P/NAPS	6.99	7.02	7.08	7.17	6.31	9.29	6.97	0.19%
YoY %	-0.43%	-0.85%	-1.26%	13.63%	-32.08%	33.29%	-	-
Horiz. %	100.29%	100.72%	101.58%	102.87%	90.53%	133.29%	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 - 27 June 2024

MQ Trader

MQ Trading Signals

2024-06-27 16:50:00

EMA 5

5 Mins

BUY

2024-06-27 16:45:00

EMA 5

5 Mins

SELL

2024-06-27 16:30:00

ADX

30 Mins

BUY

2024-06-27 16:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-27 16:30:00

TURTLE SYSTEM 55

10 Mins

SELL

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

687

HLIND

HONG LEONG INDUSTRIES BHD

614

PTRANS

PERAK TRANSIT BERHAD

604

MPI

MALAYSIAN PACIFIC INDUSTRIES

603

YTLPOWR

YTL POWER INTERNATIONAL BHD

521

MYEG

MY E.G. SERVICES BHD

476

THETA

THETA EDGE BERHAD

465

GENTING

GENTING BHD

458

PBBANK

PUBLIC BANK BHD

431

Daily Stocks

HSI-CXF

0.08

-0.03

147,307,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.97

-0.05

101,501,300

YNHPROP

0.495

-0.11

94,446,300

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

75,452,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GESHEN

3.40

+0.29

29,200

THETA

1.73

+0.25

20,598,500

PENTA

5.08

+0.15

4,228,700

PTT

2.38

+0.15

3,074,400

AIRPORT

9.73

+0.13

2,520,900

PETDAG

17.26

+0.12

389,600

UTDPLT

24.20

+0.12

123,200

IJM

3.07

+0.10

15,946,200

F&N

31.82

+0.10

335,100

HLIND

11.22

+0.10

30,800

More gainer Stocks

DLADY

35.50

-0.30

17,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.33

-0.19

2,008,700

ORIENT

6.97

-0.18

1,220,900

HEIM

22.20

-0.18

400,400

ICON

0.89

-0.16

12,816,000

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

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