[WELLCAL] QoQ TTM Result on 30-Sep-2020 [#4]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Sep-2020 [#4]
Profit Trend
QoQ- -2.46%
YoY- -20.23%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 146,788 137,346 131,061 134,920 139,073 154,360 164,023 -7.14%
PBT 44,103 40,649 38,042 38,812 39,902 46,775 48,540 -6.19%
Tax -10,994 -10,720 -9,576 -9,455 -9,806 -11,134 -12,121 -6.30%
NP 33,109 29,929 28,466 29,357 30,096 35,641 36,419 -6.16%
-
NP to SH 33,109 29,929 28,466 29,357 30,096 35,641 36,419 -6.16%
-
Tax Rate 24.93% 26.37% 25.17% 24.36% 24.58% 23.80% 24.97% -
Total Cost 113,679 107,417 102,595 105,563 108,977 118,719 127,604 -7.42%
-
Net Worth 123,988 123,988 121,997 121,001 117,017 118,511 118,511 3.06%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 27,885 25,893 24,399 24,648 24,897 26,889 28,383 -1.17%
Div Payout % 84.22% 86.52% 85.71% 83.96% 82.73% 75.44% 77.93% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 123,988 123,988 121,997 121,001 117,017 118,511 118,511 3.06%
NOSH 497,947 497,947 497,947 497,947 497,947 497,947 497,947 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 22.56% 21.79% 21.72% 21.76% 21.64% 23.09% 22.20% -
ROE 26.70% 24.14% 23.33% 24.26% 25.72% 30.07% 30.73% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 29.48 27.58 26.32 27.10 27.93 31.00 32.94 -7.13%
EPS 6.65 6.01 5.72 5.90 6.04 7.16 7.31 -6.11%
DPS 5.60 5.20 4.90 4.95 5.00 5.40 5.70 -1.17%
NAPS 0.249 0.249 0.245 0.243 0.235 0.238 0.238 3.06%
Adjusted Per Share Value based on latest NOSH - 497,947
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 29.46 27.57 26.31 27.08 27.91 30.98 32.92 -7.14%
EPS 6.65 6.01 5.71 5.89 6.04 7.15 7.31 -6.11%
DPS 5.60 5.20 4.90 4.95 5.00 5.40 5.70 -1.17%
NAPS 0.2489 0.2489 0.2449 0.2429 0.2349 0.2379 0.2379 3.06%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.00 1.07 1.06 0.865 0.805 0.765 1.12 -
P/RPS 3.39 3.88 4.03 3.19 2.88 2.47 3.40 -0.19%
P/EPS 15.04 17.80 18.54 14.67 13.32 10.69 15.31 -1.18%
EY 6.65 5.62 5.39 6.82 7.51 9.36 6.53 1.22%
DY 5.60 4.86 4.62 5.72 6.21 7.06 5.09 6.57%
P/NAPS 4.02 4.30 4.33 3.56 3.43 3.21 4.71 -10.03%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/08/21 25/05/21 22/02/21 23/11/20 24/08/20 28/05/20 24/02/20 -
Price 1.01 1.01 1.12 1.20 0.845 0.855 1.09 -
P/RPS 3.43 3.66 4.26 4.43 3.03 2.76 3.31 2.40%
P/EPS 15.19 16.80 19.59 20.35 13.98 11.95 14.90 1.29%
EY 6.58 5.95 5.10 4.91 7.15 8.37 6.71 -1.29%
DY 5.54 5.15 4.38 4.13 5.92 6.32 5.23 3.91%
P/NAPS 4.06 4.06 4.57 4.94 3.60 3.59 4.58 -7.72%

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