[WELLCAL] QoQ Quarter Result on 30-Sep-2021 [#4]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 41.72%
YoY- 11.62%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 47,134 42,962 39,665 47,502 35,764 38,229 35,521 20.81%
PBT 13,862 11,284 9,113 13,896 9,440 11,903 10,819 18.02%
Tax -3,085 -3,355 -2,167 -3,851 -2,352 -3,111 -2,589 12.43%
NP 10,777 7,929 6,946 10,045 7,088 8,792 8,230 19.75%
-
NP to SH 10,777 7,929 6,946 10,045 7,088 8,792 8,230 19.75%
-
Tax Rate 22.26% 29.73% 23.78% 27.71% 24.92% 26.14% 23.93% -
Total Cost 36,357 35,033 32,719 37,457 28,676 29,437 27,291 21.13%
-
Net Worth 124,984 121,001 120,005 126,976 123,988 123,988 121,997 1.63%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 7,967 6,971 6,971 13,942 6,971 6,971 6,971 9.33%
Div Payout % 73.93% 87.92% 100.36% 138.80% 98.35% 79.29% 84.71% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 124,984 121,001 120,005 126,976 123,988 123,988 121,997 1.63%
NOSH 497,947 497,947 497,947 497,947 497,947 497,947 497,947 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 22.86% 18.46% 17.51% 21.15% 19.82% 23.00% 23.17% -
ROE 8.62% 6.55% 5.79% 7.91% 5.72% 7.09% 6.75% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.47 8.63 7.97 9.54 7.18 7.68 7.13 20.89%
EPS 2.16 1.59 1.39 2.02 1.42 1.77 1.65 19.72%
DPS 1.60 1.40 1.40 2.80 1.40 1.40 1.40 9.33%
NAPS 0.251 0.243 0.241 0.255 0.249 0.249 0.245 1.63%
Adjusted Per Share Value based on latest NOSH - 497,947
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.46 8.62 7.96 9.53 7.18 7.67 7.13 20.80%
EPS 2.16 1.59 1.39 2.02 1.42 1.76 1.65 19.72%
DPS 1.60 1.40 1.40 2.80 1.40 1.40 1.40 9.33%
NAPS 0.2509 0.2429 0.2409 0.2549 0.2489 0.2489 0.2449 1.63%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.16 1.26 1.29 1.05 1.00 1.07 1.06 -
P/RPS 12.25 14.60 16.19 11.01 13.92 13.94 14.86 -12.11%
P/EPS 53.60 79.13 92.48 52.05 70.25 60.60 64.13 -11.29%
EY 1.87 1.26 1.08 1.92 1.42 1.65 1.56 12.88%
DY 1.38 1.11 1.09 2.67 1.40 1.31 1.32 3.01%
P/NAPS 4.62 5.19 5.35 4.12 4.02 4.30 4.33 4.42%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 27/05/22 21/02/22 30/11/21 23/08/21 25/05/21 22/02/21 -
Price 1.21 1.21 1.34 1.05 1.01 1.01 1.12 -
P/RPS 12.78 14.02 16.82 11.01 14.06 13.16 15.70 -12.85%
P/EPS 55.91 75.99 96.06 52.05 70.95 57.20 67.76 -12.05%
EY 1.79 1.32 1.04 1.92 1.41 1.75 1.48 13.55%
DY 1.32 1.16 1.04 2.67 1.39 1.39 1.25 3.70%
P/NAPS 4.82 4.98 5.56 4.12 4.06 4.06 4.57 3.62%

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