[WELLCAL] QoQ TTM Result on 31-Mar-2012 [#2]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 14.51%
YoY- 59.52%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 144,566 154,187 153,489 154,028 149,021 136,834 127,763 8.54%
PBT 30,118 30,958 29,143 27,455 24,287 22,370 20,048 31.00%
Tax -7,284 -7,620 -7,105 -6,757 -6,212 -6,981 -5,726 17.31%
NP 22,834 23,338 22,038 20,698 18,075 15,389 14,322 36.28%
-
NP to SH 22,834 23,338 22,038 20,698 18,075 15,389 14,322 36.28%
-
Tax Rate 24.18% 24.61% 24.38% 24.61% 25.58% 31.21% 28.56% -
Total Cost 121,732 130,849 131,451 133,330 130,946 121,445 113,441 4.79%
-
Net Worth 80,867 81,032 80,282 79,234 78,964 78,124 77,258 3.07%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 21,198 21,185 20,515 19,178 17,189 15,848 15,165 24.88%
Div Payout % 92.84% 90.78% 93.09% 92.66% 95.10% 102.99% 105.89% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 80,867 81,032 80,282 79,234 78,964 78,124 77,258 3.07%
NOSH 132,569 132,623 132,478 132,278 132,268 132,413 132,065 0.25%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 15.79% 15.14% 14.36% 13.44% 12.13% 11.25% 11.21% -
ROE 28.24% 28.80% 27.45% 26.12% 22.89% 19.70% 18.54% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 109.05 116.26 115.86 116.44 112.67 103.34 96.74 8.27%
EPS 17.22 17.60 16.64 15.65 13.67 11.62 10.84 35.95%
DPS 16.00 16.00 15.50 14.50 13.00 12.00 11.50 24.50%
NAPS 0.61 0.611 0.606 0.599 0.597 0.59 0.585 2.81%
Adjusted Per Share Value based on latest NOSH - 132,278
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 29.02 30.95 30.81 30.92 29.91 27.46 25.64 8.56%
EPS 4.58 4.68 4.42 4.15 3.63 3.09 2.87 36.36%
DPS 4.25 4.25 4.12 3.85 3.45 3.18 3.04 24.90%
NAPS 0.1623 0.1626 0.1611 0.159 0.1585 0.1568 0.1551 3.05%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.38 2.22 2.18 1.49 1.26 1.12 1.15 -
P/RPS 2.18 1.91 1.88 1.28 1.12 1.08 1.19 49.44%
P/EPS 13.82 12.62 13.10 9.52 9.22 9.64 10.60 19.24%
EY 7.24 7.93 7.63 10.50 10.85 10.38 9.43 -16.08%
DY 6.72 7.21 7.11 9.73 10.32 10.71 10.00 -23.18%
P/NAPS 3.90 3.63 3.60 2.49 2.11 1.90 1.97 57.33%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 22/11/12 28/08/12 28/05/12 28/02/12 25/11/11 15/08/11 -
Price 2.20 2.43 2.49 1.76 1.45 1.22 1.13 -
P/RPS 2.02 2.09 2.15 1.51 1.29 1.18 1.17 43.67%
P/EPS 12.77 13.81 14.97 11.25 10.61 10.50 10.42 14.44%
EY 7.83 7.24 6.68 8.89 9.42 9.53 9.60 -12.65%
DY 7.27 6.58 6.22 8.24 8.97 9.84 10.18 -20.02%
P/NAPS 3.61 3.98 4.11 2.94 2.43 2.07 1.93 51.52%

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