[WELLCAL] QoQ TTM Result on 31-Mar-2014 [#2]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
16-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 7.83%
YoY- 29.34%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 155,195 146,362 142,639 138,502 135,094 131,530 135,742 9.31%
PBT 42,574 38,602 38,359 37,727 35,210 32,844 30,446 24.97%
Tax -10,180 -9,198 -9,028 -8,943 -8,516 -8,153 -7,579 21.67%
NP 32,394 29,404 29,331 28,784 26,694 24,691 22,867 26.05%
-
NP to SH 32,394 29,404 29,331 28,784 26,694 24,691 22,867 26.05%
-
Tax Rate 23.91% 23.83% 23.54% 23.70% 24.19% 24.82% 24.89% -
Total Cost 122,801 116,958 113,308 109,718 108,400 106,839 112,875 5.76%
-
Net Worth 89,068 86,353 84,860 210,478 83,798 83,155 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 28,541 27,527 26,519 26,516 25,195 23,869 15,381 50.83%
Div Payout % 88.11% 93.62% 90.42% 92.12% 94.39% 96.67% 67.27% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 89,068 86,353 84,860 210,478 83,798 83,155 0 -
NOSH 332,345 332,127 331,486 331,462 132,591 132,624 132,529 84.27%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 20.87% 20.09% 20.56% 20.78% 19.76% 18.77% 16.85% -
ROE 36.37% 34.05% 34.56% 13.68% 31.86% 29.69% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 46.70 44.07 43.03 41.79 101.89 99.17 102.42 -40.67%
EPS 9.75 8.85 8.85 8.68 20.13 18.62 17.25 -31.56%
DPS 8.60 8.29 8.00 8.00 19.00 18.00 11.60 -18.04%
NAPS 0.268 0.26 0.256 0.635 0.632 0.627 0.00 -
Adjusted Per Share Value based on latest NOSH - 331,462
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 31.15 29.38 28.63 27.80 27.12 26.40 27.25 9.30%
EPS 6.50 5.90 5.89 5.78 5.36 4.96 4.59 26.02%
DPS 5.73 5.53 5.32 5.32 5.06 4.79 3.09 50.76%
NAPS 0.1788 0.1733 0.1703 0.4225 0.1682 0.1669 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.55 1.63 1.48 1.44 3.81 2.83 2.39 -
P/RPS 3.32 3.70 3.44 3.45 3.74 2.85 2.33 26.54%
P/EPS 15.90 18.41 16.73 16.58 18.92 15.20 13.85 9.61%
EY 6.29 5.43 5.98 6.03 5.28 6.58 7.22 -8.76%
DY 5.55 5.08 5.41 5.56 4.99 6.36 4.85 9.37%
P/NAPS 5.78 6.27 5.78 2.27 6.03 4.51 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 29/08/14 16/05/14 26/02/14 25/11/13 26/08/13 -
Price 2.05 1.66 1.68 1.46 3.78 3.29 2.68 -
P/RPS 4.39 3.77 3.90 3.49 3.71 3.32 2.62 40.93%
P/EPS 21.03 18.75 18.99 16.81 18.78 17.67 15.53 22.33%
EY 4.75 5.33 5.27 5.95 5.33 5.66 6.44 -18.32%
DY 4.20 4.99 4.76 5.48 5.03 5.47 4.33 -2.00%
P/NAPS 7.65 6.38 6.56 2.30 5.98 5.25 0.00 -

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
Post a Comment