[WELLCAL] QoQ Quarter Result on 30-Sep-2017 [#4]

Stock

[WELLCAL] WELLCALL HOLDINGS BHD

Announcement Date

28-Nov-2017

Admission Sponsor

Sponsor

Financial Year

30-Sep-2017

Quarter

30-Sep-2017 [#4]

Profit Trend

QoQ- 22.03%

YoY- 26.0%

Quarter Report

Wel001_4QR_R30.09.2017.pdf

Latest QR

Upcoming QR

WELLCAL's Result

WELLCAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Quarter Result
Revenue	42,930	40,376	42,257	43,615	39,012	38,654	37,852	8.77%
YoY %	6.33%	-4.45%	-3.11%	11.80%	0.93%	2.12%	-	-
Horiz. %	113.42%	106.67%	111.64%	115.23%	103.06%	102.12%	100.00%	-
PBT	10,507	8,862	10,238	12,751	10,770	11,808	12,496	-10.94%
YoY %	18.56%	-13.44%	-19.71%	18.39%	-8.79%	-5.51%	-	-
Horiz. %	84.08%	70.92%	81.93%	102.04%	86.19%	94.49%	100.00%	-
Tax	-2,713	-2,791	-2,286	-2,875	-2,677	-3,156	-2,956	-5.57%
YoY %	2.79%	-22.09%	20.49%	-7.40%	15.18%	-6.77%	-	-
Horiz. %	91.78%	94.42%	77.33%	97.26%	90.56%	106.77%	100.00%	-
NP	7,794	6,071	7,952	9,876	8,093	8,652	9,540	-12.63%
YoY %	28.38%	-23.65%	-19.48%	22.03%	-6.46%	-9.31%	-	-
Horiz. %	81.70%	63.64%	83.35%	103.52%	84.83%	90.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,794	6,071	7,952	9,876	8,093	8,652	9,540	-12.63%
YoY %	28.38%	-23.65%	-19.48%	22.03%	-6.46%	-9.31%	-	-
Horiz. %	81.70%	63.64%	83.35%	103.52%	84.83%	90.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.82%	31.49%	22.33%	22.55%	24.86%	26.73%	23.66%	-
YoY %	-18.01%	41.02%	-0.98%	-9.29%	-7.00%	12.98%	-	-
Horiz. %	109.13%	133.09%	94.38%	95.31%	105.07%	112.98%	100.00%	-
Total Cost	35,136	34,305	34,305	33,739	30,919	30,002	28,312	15.52%
YoY %	2.42%	0.00%	1.68%	9.12%	3.06%	5.97%	-	-
Horiz. %	124.10%	121.17%	121.17%	119.17%	109.21%	105.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	104,071	102,079	104,071	103,573	101,249	100,774	100,053	2.66%
YoY %	1.95%	-1.91%	0.48%	2.30%	0.47%	0.72%	-	-
Horiz. %	104.02%	102.02%	104.02%	103.52%	101.20%	100.72%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	6,473	5,975	7,718	7,718	5,145	7,624	7,645	-10.52%
YoY %	8.33%	-22.58%	0.00%	50.01%	-32.52%	-0.27%	-	-
Horiz. %	84.67%	78.16%	100.95%	100.95%	67.30%	99.73%	100.00%	-
Div Payout %	83.06%	98.42%	97.06%	78.15%	63.58%	88.12%	80.14%	-
YoY %	-15.61%	1.40%	24.20%	22.92%	-27.85%	9.96%	-	-
Horiz. %	103.64%	122.81%	121.11%	97.52%	79.34%	109.96%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	104,071	102,079	104,071	103,573	101,249	100,774	100,053	2.66%
YoY %	1.95%	-1.91%	0.48%	2.30%	0.47%	0.72%	-	-
Horiz. %	104.02%	102.02%	104.02%	103.52%	101.20%	100.72%	100.00%	-
NOSH	497,947	497,947	497,947	497,947	331,965	331,494	332,404	31.01%
YoY %	0.00%	0.00%	0.00%	50.00%	0.14%	-0.27%	-	-
Horiz. %	149.80%	149.80%	149.80%	149.80%	99.87%	99.73%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	18.16%	15.04%	18.82%	22.64%	20.74%	22.38%	25.20%	-
YoY %	20.74%	-20.09%	-16.87%	9.16%	-7.33%	-11.19%	-	-
Horiz. %	72.06%	59.68%	74.68%	89.84%	82.30%	88.81%	100.00%	-
ROE	7.49%	5.95%	7.64%	9.54%	7.99%	8.59%	9.53%	-
YoY %	25.88%	-22.12%	-19.92%	19.40%	-6.98%	-9.86%	-	-
Horiz. %	78.59%	62.43%	80.17%	100.10%	83.84%	90.14%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	8.62	8.11	8.49	8.76	11.75	11.66	11.39	-16.99%
YoY %	6.29%	-4.48%	-3.08%	-25.45%	0.77%	2.37%	-	-
Horiz. %	75.68%	71.20%	74.54%	76.91%	103.16%	102.37%	100.00%	-
EPS	1.57	1.22	1.60	1.98	2.44	2.61	2.87	-33.18%
YoY %	28.69%	-23.75%	-19.19%	-18.85%	-6.51%	-9.06%	-	-
Horiz. %	54.70%	42.51%	55.75%	68.99%	85.02%	90.94%	100.00%	-
DPS	1.30	1.20	1.55	1.55	1.55	2.30	2.30	-31.71%
YoY %	8.33%	-22.58%	0.00%	0.00%	-32.61%	0.00%	-	-
Horiz. %	56.52%	52.17%	67.39%	67.39%	67.39%	100.00%	100.00%	-
NAPS	0.209	0.205	0.209	0.208	0.305	0.304	0.301	-21.63%
YoY %	1.95%	-1.91%	0.48%	-31.80%	0.33%	1.00%	-	-
Horiz. %	69.44%	68.11%	69.44%	69.10%	101.33%	101.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 497,947
RPS	8.62	8.11	8.49	8.76	7.83	7.76	7.60	8.78%
YoY %	6.29%	-4.48%	-3.08%	11.88%	0.90%	2.11%	-	-
Horiz. %	113.42%	106.71%	111.71%	115.26%	103.03%	102.11%	100.00%	-
EPS	1.57	1.22	1.60	1.98	1.63	1.74	1.92	-12.58%
YoY %	28.69%	-23.75%	-19.19%	21.47%	-6.32%	-9.38%	-	-
Horiz. %	81.77%	63.54%	83.33%	103.12%	84.90%	90.62%	100.00%	-
DPS	1.30	1.20	1.55	1.55	1.03	1.53	1.54	-10.70%
YoY %	8.33%	-22.58%	0.00%	50.49%	-32.68%	-0.65%	-	-
Horiz. %	84.42%	77.92%	100.65%	100.65%	66.88%	99.35%	100.00%	-
NAPS	0.209	0.205	0.209	0.208	0.2033	0.2024	0.2009	2.67%
YoY %	1.95%	-1.91%	0.48%	2.31%	0.44%	0.75%	-	-
Horiz. %	104.03%	102.04%	104.03%	103.53%	101.19%	100.75%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	1.31	1.39	1.50	1.29	2.15	2.22	1.81	-
P/RPS	15.19	17.14	17.68	14.73	18.30	19.04	15.89	-2.96%
YoY %	-11.38%	-3.05%	20.03%	-19.51%	-3.89%	19.82%	-	-
Horiz. %	95.59%	107.87%	111.26%	92.70%	115.17%	119.82%	100.00%	-
P/EPS	83.69	114.01	93.93	65.04	88.19	85.06	63.07	20.81%
YoY %	-26.59%	21.38%	44.42%	-26.25%	3.68%	34.87%	-	-
Horiz. %	132.69%	180.77%	148.93%	103.12%	139.83%	134.87%	100.00%	-
EY	1.19	0.88	1.06	1.54	1.13	1.18	1.59	-17.61%
YoY %	35.23%	-16.98%	-31.17%	36.28%	-4.24%	-25.79%	-	-
Horiz. %	74.84%	55.35%	66.67%	96.86%	71.07%	74.21%	100.00%	-
DY	0.99	0.86	1.03	1.20	0.72	1.04	1.27	-15.33%
YoY %	15.12%	-16.50%	-14.17%	66.67%	-30.77%	-18.11%	-	-
Horiz. %	77.95%	67.72%	81.10%	94.49%	56.69%	81.89%	100.00%	-
P/NAPS	6.27	6.78	7.18	6.20	7.05	7.30	6.01	2.87%
YoY %	-7.52%	-5.57%	15.81%	-12.06%	-3.42%	21.46%	-	-
Horiz. %	104.33%	112.81%	119.47%	103.16%	117.30%	121.46%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	27/08/18	24/05/18	26/02/18	28/11/17	28/08/17	22/05/17	23/02/17	-
Price	1.29	1.39	1.46	1.46	2.16	2.18	1.90	-
P/RPS	14.96	17.14	17.20	16.67	18.38	18.70	16.69	-7.05%
YoY %	-12.72%	-0.35%	3.18%	-9.30%	-1.71%	12.04%	-	-
Horiz. %	89.63%	102.70%	103.06%	99.88%	110.13%	112.04%	100.00%	-
P/EPS	82.42	114.01	91.42	73.61	88.60	83.52	66.20	15.77%
YoY %	-27.71%	24.71%	24.20%	-16.92%	6.08%	26.16%	-	-
Horiz. %	124.50%	172.22%	138.10%	111.19%	133.84%	126.16%	100.00%	-
EY	1.21	0.88	1.09	1.36	1.13	1.20	1.51	-13.76%
YoY %	37.50%	-19.27%	-19.85%	20.35%	-5.83%	-20.53%	-	-
Horiz. %	80.13%	58.28%	72.19%	90.07%	74.83%	79.47%	100.00%	-
DY	1.01	0.86	1.06	1.06	0.72	1.06	1.21	-11.37%
YoY %	17.44%	-18.87%	0.00%	47.22%	-32.08%	-12.40%	-	-
Horiz. %	83.47%	71.07%	87.60%	87.60%	59.50%	87.60%	100.00%	-
P/NAPS	6.17	6.78	6.99	7.02	7.08	7.17	6.31	-1.48%
YoY %	-9.00%	-3.00%	-0.43%	-0.85%	-1.26%	13.63%	-	-
Horiz. %	97.78%	107.45%	110.78%	111.25%	112.20%	113.63%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:40:00

EMA 5

10 Mins

SELL

2024-05-02 16:40:00

EMA 5

5 Mins

SELL

2024-05-02 16:30:00

EMA 5

10 Mins

BUY

2024-05-02 16:30:00

EMA 5

5 Mins

BUY

2024-05-02 15:55:00

EMA 5

5 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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

355

MPI

MALAYSIAN PACIFIC INDUSTRIES

349

HLIND

HONG LEONG INDUSTRIES BHD

341

YTLPOWR

YTL POWER INTERNATIONAL BHD

295

MYEG

MY E.G. SERVICES BHD

264

CAPITALA

CAPITAL A BERHAD

215

PBBANK

PUBLIC BANK BHD

194

SAPNRG

SAPURA ENERGY BERHAD

179

YTL

YTL CORPORATION BHD

176

Daily Stocks

HSI-CVZ

0.225

+0.055

247,955,200

HSI-HUF

0.045

-0.04

227,779,400

INIX-OR

0.02

0.00

141,839,900

MYEG

0.905

-0.03

94,386,600

ICONIC-WA

0.04

-0.005

79,476,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUN

0.13

-0.05

74,499,500

HSI-HUQ

0.06

-0.035

69,315,600

BPURI

0.075

0.00

58,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

33.70

+0.84

26,200

NESTLE

127.90

+0.70

234,600

AJI

19.74

+0.32

48,000

HSI-CXJ

0.50

+0.31

10,000

GESHEN

4.19

+0.30

584,300

LPI

12.30

+0.30

257,900

ARKA

1.76

+0.28

136,900

ATECH

3.00

+0.24

4,738,200

ALLIANZ

21.28

+0.24

57,500

CVIEW

1.51

+0.23

285,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

KOMARK-WD

0.025

-0.155

3,100

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.47

-0.13

653,300

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

HIBISCS

2.62

-0.10

5,395,500

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