[WELLCAL] QoQ TTM Result on 30-Sep-2015 [#4]

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
TTM Result
Revenue	140,434	142,573	147,787	158,112	157,276	159,001	155,195	-6.45%
YoY %	-1.50%	-3.53%	-6.53%	0.53%	-1.08%	2.45%	-	-
Horiz. %	90.49%	91.87%	95.23%	101.88%	101.34%	102.45%	100.00%	-
PBT	42,103	42,945	46,518	48,532	47,618	46,080	42,574	-0.73%
YoY %	-1.96%	-7.68%	-4.15%	1.92%	3.34%	8.24%	-	-
Horiz. %	98.89%	100.87%	109.26%	113.99%	111.85%	108.24%	100.00%	-
Tax	-5,910	-6,023	-6,801	-7,207	-11,437	-11,019	-10,180	-30.43%
YoY %	1.88%	11.44%	5.63%	36.99%	-3.79%	-8.24%	-	-
Horiz. %	58.06%	59.17%	66.81%	70.80%	112.35%	108.24%	100.00%	-
NP	36,193	36,922	39,717	41,325	36,181	35,061	32,394	7.68%
YoY %	-1.97%	-7.04%	-3.89%	14.22%	3.19%	8.23%	-	-
Horiz. %	111.73%	113.98%	122.61%	127.57%	111.69%	108.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,193	36,922	39,717	41,325	36,181	35,061	32,394	7.68%
YoY %	-1.97%	-7.04%	-3.89%	14.22%	3.19%	8.23%	-	-
Horiz. %	111.73%	113.98%	122.61%	127.57%	111.69%	108.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.04%	14.02%	14.62%	14.85%	24.02%	23.91%	23.91%	-
YoY %	0.14%	-4.10%	-1.55%	-38.18%	0.46%	0.00%	-	-
Horiz. %	58.72%	58.64%	61.15%	62.11%	100.46%	100.00%	100.00%	-
Total Cost	104,241	105,651	108,070	116,787	121,095	123,940	122,801	-10.35%
YoY %	-1.33%	-2.24%	-7.46%	-3.56%	-2.30%	0.93%	-	-
Horiz. %	84.89%	86.03%	88.00%	95.10%	98.61%	100.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	97,789	97,183	98,228	97,283	92,105	90,964	89,068	6.43%
YoY %	0.62%	-1.06%	0.97%	5.62%	1.25%	2.13%	-	-
Horiz. %	109.79%	109.11%	110.28%	109.22%	103.41%	102.13%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	30,548	30,545	30,552	30,563	30,566	29,548	28,541	4.63%
YoY %	0.01%	-0.02%	-0.04%	-0.01%	3.45%	3.53%	-	-
Horiz. %	107.03%	107.02%	107.05%	107.08%	107.10%	103.53%	100.00%	-
Div Payout %	84.40%	82.73%	76.93%	73.96%	84.48%	84.28%	88.11%	-
YoY %	2.02%	7.54%	4.02%	-12.45%	0.24%	-4.35%	-	-
Horiz. %	95.79%	93.89%	87.31%	83.94%	95.88%	95.65%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	97,789	97,183	98,228	97,283	92,105	90,964	89,068	6.43%
YoY %	0.62%	-1.06%	0.97%	5.62%	1.25%	2.13%	-	-
Horiz. %	109.79%	109.11%	110.28%	109.22%	103.41%	102.13%	100.00%	-
NOSH	332,618	331,682	331,853	332,025	332,509	331,986	332,345	0.05%
YoY %	0.28%	-0.05%	-0.05%	-0.15%	0.16%	-0.11%	-	-
Horiz. %	100.08%	99.80%	99.85%	99.90%	100.05%	99.89%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	25.77%	25.90%	26.87%	26.14%	23.00%	22.05%	20.87%	-
YoY %	-0.50%	-3.61%	2.79%	13.65%	4.31%	5.65%	-	-
Horiz. %	123.48%	124.10%	128.75%	125.25%	110.21%	105.65%	100.00%	-
ROE	37.01%	37.99%	40.43%	42.48%	39.28%	38.54%	36.37%	-
YoY %	-2.58%	-6.04%	-4.83%	8.15%	1.92%	5.97%	-	-
Horiz. %	101.76%	104.45%	111.16%	116.80%	108.00%	105.97%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	42.22	42.98	44.53	47.62	47.30	47.89	46.70	-6.50%
YoY %	-1.77%	-3.48%	-6.49%	0.68%	-1.23%	2.55%	-	-
Horiz. %	90.41%	92.03%	95.35%	101.97%	101.28%	102.55%	100.00%	-
EPS	10.88	11.13	11.97	12.45	10.88	10.56	9.75	7.59%
YoY %	-2.25%	-7.02%	-3.86%	14.43%	3.03%	8.31%	-	-
Horiz. %	111.59%	114.15%	122.77%	127.69%	111.59%	108.31%	100.00%	-
DPS	9.20	9.20	9.20	9.20	9.20	8.90	8.60	4.60%
YoY %	0.00%	0.00%	0.00%	0.00%	3.37%	3.49%	-	-
Horiz. %	106.98%	106.98%	106.98%	106.98%	106.98%	103.49%	100.00%	-
NAPS	0.294	0.293	0.296	0.293	0.277	0.274	0.268	6.37%
YoY %	0.34%	-1.01%	1.02%	5.78%	1.09%	2.24%	-	-
Horiz. %	109.70%	109.33%	110.45%	109.33%	103.36%	102.24%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 332,025
RPS	28.20	28.63	29.68	31.75	31.58	31.93	31.17	-6.46%
YoY %	-1.50%	-3.54%	-6.52%	0.54%	-1.10%	2.44%	-	-
Horiz. %	90.47%	91.85%	95.22%	101.86%	101.32%	102.44%	100.00%	-
EPS	7.27	7.41	7.98	8.30	7.27	7.04	6.51	7.64%
YoY %	-1.89%	-7.14%	-3.86%	14.17%	3.27%	8.14%	-	-
Horiz. %	111.67%	113.82%	122.58%	127.50%	111.67%	108.14%	100.00%	-
DPS	6.13	6.13	6.14	6.14	6.14	5.93	5.73	4.60%
YoY %	0.00%	-0.16%	0.00%	0.00%	3.54%	3.49%	-	-
Horiz. %	106.98%	106.98%	107.16%	107.16%	107.16%	103.49%	100.00%	-
NAPS	0.1964	0.1952	0.1973	0.1954	0.185	0.1827	0.1789	6.42%
YoY %	0.61%	-1.06%	0.97%	5.62%	1.26%	2.12%	-	-
Horiz. %	109.78%	109.11%	110.29%	109.22%	103.41%	102.12%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	2.01	2.49	2.61	2.20	1.90	2.00	1.55	-
P/RPS	4.76	5.79	5.86	4.62	4.02	4.18	3.32	27.17%
YoY %	-17.79%	-1.19%	26.84%	14.93%	-3.83%	25.90%	-	-
Horiz. %	143.37%	174.40%	176.51%	139.16%	121.08%	125.90%	100.00%	-
P/EPS	18.47	22.37	21.81	17.68	17.46	18.94	15.90	10.51%
YoY %	-17.43%	2.57%	23.36%	1.26%	-7.81%	19.12%	-	-
Horiz. %	116.16%	140.69%	137.17%	111.19%	109.81%	119.12%	100.00%	-
EY	5.41	4.47	4.59	5.66	5.73	5.28	6.29	-9.56%
YoY %	21.03%	-2.61%	-18.90%	-1.22%	8.52%	-16.06%	-	-
Horiz. %	86.01%	71.07%	72.97%	89.98%	91.10%	83.94%	100.00%	-
DY	4.58	3.69	3.52	4.18	4.84	4.45	5.55	-12.03%
YoY %	24.12%	4.83%	-15.79%	-13.64%	8.76%	-19.82%	-	-
Horiz. %	82.52%	66.49%	63.42%	75.32%	87.21%	80.18%	100.00%	-
P/NAPS	6.84	8.50	8.82	7.51	6.86	7.30	5.78	11.89%
YoY %	-19.53%	-3.63%	17.44%	9.48%	-6.03%	26.30%	-	-
Horiz. %	118.34%	147.06%	152.60%	129.93%	118.69%	126.30%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	26/05/16	25/02/16	24/11/15	28/08/15	28/05/15	26/02/15	-
Price	2.05	2.37	2.81	2.56	2.01	1.75	2.05	-
P/RPS	4.86	5.51	6.31	5.38	4.25	3.65	4.39	7.02%
YoY %	-11.80%	-12.68%	17.29%	26.59%	16.44%	-16.86%	-	-
Horiz. %	110.71%	125.51%	143.74%	122.55%	96.81%	83.14%	100.00%	-
P/EPS	18.84	21.29	23.48	20.57	18.47	16.57	21.03	-7.07%
YoY %	-11.51%	-9.33%	14.15%	11.37%	11.47%	-21.21%	-	-
Horiz. %	89.59%	101.24%	111.65%	97.81%	87.83%	78.79%	100.00%	-
EY	5.31	4.70	4.26	4.86	5.41	6.03	4.75	7.72%
YoY %	12.98%	10.33%	-12.35%	-10.17%	-10.28%	26.95%	-	-
Horiz. %	111.79%	98.95%	89.68%	102.32%	113.89%	126.95%	100.00%	-
DY	4.49	3.88	3.27	3.59	4.58	5.09	4.20	4.55%
YoY %	15.72%	18.65%	-8.91%	-21.62%	-10.02%	21.19%	-	-
Horiz. %	106.90%	92.38%	77.86%	85.48%	109.05%	121.19%	100.00%	-
P/NAPS	6.97	8.09	9.49	8.74	7.26	6.39	7.65	-6.02%
YoY %	-13.84%	-14.75%	8.58%	20.39%	13.62%	-16.47%	-	-
Horiz. %	91.11%	105.75%	124.05%	114.25%	94.90%	83.53%	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

2024-05-17 10:00:00

EMA 5

30 Mins

SELL

2024-05-17 09:40:00

EMA 5

10 Mins

SELL

2024-05-17 09:00:00

EMA 5

10 Mins

BUY

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

626,468,400

HSI-HUZ

0.195

-0.01

259,563,600

HSI-CV8

0.15

0.00

228,177,900

INGENIEU

0.095

+0.02

175,672,700

REVENUE

0.225

-0.005

105,923,100

DSONIC

0.52

+0.045

67,909,900

SINKUNG

0.155

+0.01

53,045,400

HSI-HU6

0.065

-0.005

50,978,500

TOPGLOV

1.19

-0.01

40,327,200

0.405

+0.01

37,589,800

More active Stocks

MPI

35.70

+2.20

253,400

ALLIANZ

22.86

+0.78

32,600

ALLIANZ-PA

23.60

+0.70

10,000

HEIM

25.08

+0.32

106,300

TOYOVEN

1.15

+0.215

2,865,600

DKSH

5.21

+0.20

334,200

PETGAS

18.32

+0.20

37,000

GCB

3.57

+0.18

4,204,500

YTLPOWR

5.34

+0.16

10,959,800

HLIND

11.00

+0.16

247,500

More gainer Stocks

AJI

15.76

-0.36

159,000

PANAMY

19.42

-0.28

21,000

CARZO

0.105

-0.195

50,000

UTDPLT

26.02

-0.18

34,000

KUAISHO-C17

0.08

-0.12

58,800

KLK

22.40

-0.12

26,200

SAM

5.73

-0.11

197,400

AHEALTH

2.83

-0.10

413,000

DLADY

32.64

-0.10

4,000

PARAGON

3.41

-0.09

15,000

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