[WELLCAL] QoQ 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- -9.31%

YoY- 25.41%

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
Quarter Result
Revenue	42,257	43,615	39,012	38,654	37,852	32,303	35,799	11.65%
YoY %	-3.11%	11.80%	0.93%	2.12%	17.18%	-9.77%	-	-
Horiz. %	118.04%	121.83%	108.98%	107.98%	105.73%	90.23%	100.00%	-
PBT	10,238	12,751	10,770	11,808	12,496	9,125	10,305	-0.43%
YoY %	-19.71%	18.39%	-8.79%	-5.51%	36.94%	-11.45%	-	-
Horiz. %	99.35%	123.74%	104.51%	114.59%	121.26%	88.55%	100.00%	-
Tax	-2,286	-2,875	-2,677	-3,156	-2,956	-1,287	-2,555	-7.12%
YoY %	20.49%	-7.40%	15.18%	-6.77%	-129.68%	49.63%	-	-
Horiz. %	89.47%	112.52%	104.77%	123.52%	115.69%	50.37%	100.00%	-
NP	7,952	9,876	8,093	8,652	9,540	7,838	7,750	1.72%
YoY %	-19.48%	22.03%	-6.46%	-9.31%	21.71%	1.14%	-	-
Horiz. %	102.61%	127.43%	104.43%	111.64%	123.10%	101.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,952	9,876	8,093	8,652	9,540	7,838	7,750	1.72%
YoY %	-19.48%	22.03%	-6.46%	-9.31%	21.71%	1.14%	-	-
Horiz. %	102.61%	127.43%	104.43%	111.64%	123.10%	101.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.33%	22.55%	24.86%	26.73%	23.66%	14.10%	24.79%	-
YoY %	-0.98%	-9.29%	-7.00%	12.98%	67.80%	-43.12%	-	-
Horiz. %	90.08%	90.96%	100.28%	107.83%	95.44%	56.88%	100.00%	-
Total Cost	34,305	33,739	30,919	30,002	28,312	24,465	28,049	14.32%
YoY %	1.68%	9.12%	3.06%	5.97%	15.72%	-12.78%	-	-
Horiz. %	122.30%	120.29%	110.23%	106.96%	100.94%	87.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	104,071	103,573	101,249	100,774	100,053	97,642	97,789	4.22%
YoY %	0.48%	2.30%	0.47%	0.72%	2.47%	-0.15%	-	-
Horiz. %	106.42%	105.91%	103.54%	103.05%	102.32%	99.85%	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	7,718	5,145	7,624	7,645	7,638	7,650	0.59%
YoY %	0.00%	50.01%	-32.52%	-0.27%	0.09%	-0.16%	-	-
Horiz. %	100.89%	100.89%	67.25%	99.66%	99.93%	99.84%	100.00%	-
Div Payout %	97.06%	78.15%	63.58%	88.12%	80.14%	97.46%	98.71%	-
YoY %	24.20%	22.92%	-27.85%	9.96%	-17.77%	-1.27%	-	-
Horiz. %	98.33%	79.17%	64.41%	89.27%	81.19%	98.73%	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	100,774	100,053	97,642	97,789	4.22%
YoY %	0.48%	2.30%	0.47%	0.72%	2.47%	-0.15%	-	-
Horiz. %	106.42%	105.91%	103.54%	103.05%	102.32%	99.85%	100.00%	-
NOSH	497,947	497,947	331,965	331,494	332,404	332,118	332,618	30.76%
YoY %	0.00%	50.00%	0.14%	-0.27%	0.09%	-0.15%	-	-
Horiz. %	149.71%	149.71%	99.80%	99.66%	99.94%	99.85%	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%	22.64%	20.74%	22.38%	25.20%	24.26%	21.65%	-
YoY %	-16.87%	9.16%	-7.33%	-11.19%	3.87%	12.06%	-	-
Horiz. %	86.93%	104.57%	95.80%	103.37%	116.40%	112.06%	100.00%	-
ROE	7.64%	9.54%	7.99%	8.59%	9.53%	8.03%	7.93%	-
YoY %	-19.92%	19.40%	-6.98%	-9.86%	18.68%	1.26%	-	-
Horiz. %	96.34%	120.30%	100.76%	108.32%	120.18%	101.26%	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	8.76	11.75	11.66	11.39	9.73	10.76	-14.57%
YoY %	-3.08%	-25.45%	0.77%	2.37%	17.06%	-9.57%	-	-
Horiz. %	78.90%	81.41%	109.20%	108.36%	105.86%	90.43%	100.00%	-
EPS	1.60	1.98	2.44	2.61	2.87	2.36	2.33	-22.11%
YoY %	-19.19%	-18.85%	-6.51%	-9.06%	21.61%	1.29%	-	-
Horiz. %	68.67%	84.98%	104.72%	112.02%	123.18%	101.29%	100.00%	-
DPS	1.55	1.55	1.55	2.30	2.30	2.30	2.30	-23.07%
YoY %	0.00%	0.00%	-32.61%	0.00%	0.00%	0.00%	-	-
Horiz. %	67.39%	67.39%	67.39%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.209	0.208	0.305	0.304	0.301	0.294	0.294	-20.29%
YoY %	0.48%	-31.80%	0.33%	1.00%	2.38%	0.00%	-	-
Horiz. %	71.09%	70.75%	103.74%	103.40%	102.38%	100.00%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 331,494
RPS	8.49	8.76	7.83	7.76	7.60	6.49	7.19	11.68%
YoY %	-3.08%	11.88%	0.90%	2.11%	17.10%	-9.74%	-	-
Horiz. %	118.08%	121.84%	108.90%	107.93%	105.70%	90.26%	100.00%	-
EPS	1.60	1.98	1.63	1.74	1.92	1.57	1.56	1.69%
YoY %	-19.19%	21.47%	-6.32%	-9.38%	22.29%	0.64%	-	-
Horiz. %	102.56%	126.92%	104.49%	111.54%	123.08%	100.64%	100.00%	-
DPS	1.55	1.55	1.03	1.53	1.54	1.53	1.54	0.43%
YoY %	0.00%	50.49%	-32.68%	-0.65%	0.65%	-0.65%	-	-
Horiz. %	100.65%	100.65%	66.88%	99.35%	100.00%	99.35%	100.00%	-
NAPS	0.209	0.208	0.2033	0.2024	0.2009	0.1961	0.1964	4.22%
YoY %	0.48%	2.31%	0.44%	0.75%	2.45%	-0.15%	-	-
Horiz. %	106.42%	105.91%	103.51%	103.05%	102.29%	99.85%	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	14.73	18.30	19.04	15.89	20.15	18.68	-3.59%
YoY %	20.03%	-19.51%	-3.89%	19.82%	-21.14%	7.87%	-	-
Horiz. %	94.65%	78.85%	97.97%	101.93%	85.06%	107.87%	100.00%	-
P/EPS	93.93	65.04	88.19	85.06	63.07	83.05	86.27	5.81%
YoY %	44.42%	-26.25%	3.68%	34.87%	-24.06%	-3.73%	-	-
Horiz. %	108.88%	75.39%	102.23%	98.60%	73.11%	96.27%	100.00%	-
EY	1.06	1.54	1.13	1.18	1.59	1.20	1.16	-5.81%
YoY %	-31.17%	36.28%	-4.24%	-25.79%	32.50%	3.45%	-	-
Horiz. %	91.38%	132.76%	97.41%	101.72%	137.07%	103.45%	100.00%	-
DY	1.03	1.20	0.72	1.04	1.27	1.17	1.14	-6.52%
YoY %	-14.17%	66.67%	-30.77%	-18.11%	8.55%	2.63%	-	-
Horiz. %	90.35%	105.26%	63.16%	91.23%	111.40%	102.63%	100.00%	-
P/NAPS	7.18	6.20	7.05	7.30	6.01	6.67	6.84	3.27%
YoY %	15.81%	-12.06%	-3.42%	21.46%	-9.90%	-2.49%	-	-
Horiz. %	104.97%	90.64%	103.07%	106.73%	87.87%	97.51%	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	16.67	18.38	18.70	16.69	18.81	19.05	-6.56%
YoY %	3.18%	-9.30%	-1.71%	12.04%	-11.27%	-1.26%	-	-
Horiz. %	90.29%	87.51%	96.48%	98.16%	87.61%	98.74%	100.00%	-
P/EPS	91.42	73.61	88.60	83.52	66.20	77.54	87.98	2.58%
YoY %	24.20%	-16.92%	6.08%	26.16%	-14.62%	-11.87%	-	-
Horiz. %	103.91%	83.67%	100.70%	94.93%	75.24%	88.13%	100.00%	-
EY	1.09	1.36	1.13	1.20	1.51	1.29	1.14	-2.93%
YoY %	-19.85%	20.35%	-5.83%	-20.53%	17.05%	13.16%	-	-
Horiz. %	95.61%	119.30%	99.12%	105.26%	132.46%	113.16%	100.00%	-
DY	1.06	1.06	0.72	1.06	1.21	1.26	1.12	-3.59%
YoY %	0.00%	47.22%	-32.08%	-12.40%	-3.97%	12.50%	-	-
Horiz. %	94.64%	94.64%	64.29%	94.64%	108.04%	112.50%	100.00%	-
P/NAPS	6.99	7.02	7.08	7.17	6.31	6.22	6.97	0.19%
YoY %	-0.43%	-0.85%	-1.26%	13.63%	1.45%	-10.76%	-	-
Horiz. %	100.29%	100.72%	101.58%	102.87%	90.53%	89.24%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

TOPGLOV

TOP GLOVE CORPORATION BHD

673

MPI

MALAYSIAN PACIFIC INDUSTRIES

474

HLIND

HONG LEONG INDUSTRIES BHD

471

PTRANS

PERAK TRANSIT BERHAD

416

HARTA

HARTALEGA HOLDINGS BHD

371

MBSB

MALAYSIA BUILDING SOCIETY BHD

367

MYEG

MY E.G. SERVICES BHD

352

YTLPOWR

YTL POWER INTERNATIONAL BHD

320

NOTION

NOTION VTEC BHD

309

Daily Stocks

INGENIEU-WB

0.02

+0.015

538,681,400

HSI-HUZ

0.195

-0.01

183,135,600

HSI-CV8

0.155

+0.005

155,673,500

REVENUE

0.22

-0.01

97,707,500

DSONIC

0.52

+0.045

51,009,200

SINKUNG

0.155

+0.01

50,747,900

0.40

+0.005

33,398,600

TOPGLOV

1.17

-0.03

27,559,900

NOTION

0.89

+0.07

24,028,900

SPSETIA

1.52

-0.01

22,684,000

More active Stocks

MPI

35.32

+1.82

153,400

ALLIANZ

22.78

+0.70

22,000

ALLIANZ-PA

23.60

+0.70

10,000

TOYOVEN

1.17

+0.235

2,635,500

HLIND

11.04

+0.20

153,100

ARKA

2.10

+0.19

57,600

AIRPORT

10.22

+0.18

4,158,900

DKSH

5.19

+0.18

289,900

YTLPOWR

5.35

+0.17

9,395,500

GCB

3.56

+0.17

3,055,900

More gainer Stocks

AJI

15.72

-0.40

134,300

CARZO

0.105

-0.195

50,000

DLADY

32.56

-0.18

3,400

PANAMY

19.56

-0.14

11,200

TENAGA

12.54

-0.12

439,800

KUAISHO-C17

0.08

-0.12

58,800

SAM

5.72

-0.12

43,600

F&N

33.04

-0.12

17,400

PARAGON

3.41

-0.09

15,000

KUAISHO-C16

0.01

-0.085

20,000

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