[WELLCAL] QoQ TTM Result on 31-Mar-2016 [#2]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
TTM Result
Revenue	138,517	134,470	140,434	142,573	147,787	158,112	157,276	-8.08%
YoY %	3.01%	-4.25%	-1.50%	-3.53%	-6.53%	0.53%	-	-
Horiz. %	88.07%	85.50%	89.29%	90.65%	93.97%	100.53%	100.00%	-
PBT	40,935	39,769	42,103	42,945	46,518	48,532	47,618	-9.54%
YoY %	2.93%	-5.54%	-1.96%	-7.68%	-4.15%	1.92%	-	-
Horiz. %	85.97%	83.52%	88.42%	90.19%	97.69%	101.92%	100.00%	-
Tax	-8,908	-8,687	-5,910	-6,023	-6,801	-7,207	-11,437	-15.28%
YoY %	-2.54%	-46.99%	1.88%	11.44%	5.63%	36.99%	-	-
Horiz. %	77.89%	75.96%	51.67%	52.66%	59.46%	63.01%	100.00%	-
NP	32,027	31,082	36,193	36,922	39,717	41,325	36,181	-7.77%
YoY %	3.04%	-14.12%	-1.97%	-7.04%	-3.89%	14.22%	-	-
Horiz. %	88.52%	85.91%	100.03%	102.05%	109.77%	114.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,027	31,082	36,193	36,922	39,717	41,325	36,181	-7.77%
YoY %	3.04%	-14.12%	-1.97%	-7.04%	-3.89%	14.22%	-	-
Horiz. %	88.52%	85.91%	100.03%	102.05%	109.77%	114.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.76%	21.84%	14.04%	14.02%	14.62%	14.85%	24.02%	-
YoY %	-0.37%	55.56%	0.14%	-4.10%	-1.55%	-38.18%	-	-
Horiz. %	90.59%	90.92%	58.45%	58.37%	60.87%	61.82%	100.00%	-
Total Cost	106,490	103,388	104,241	105,651	108,070	116,787	121,095	-8.17%
YoY %	3.00%	-0.82%	-1.33%	-2.24%	-7.46%	-3.56%	-	-
Horiz. %	87.94%	85.38%	86.08%	87.25%	89.24%	96.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,053	97,642	97,789	97,183	98,228	97,283	92,105	5.64%
YoY %	2.47%	-0.15%	0.62%	-1.06%	0.97%	5.62%	-	-
Horiz. %	108.63%	106.01%	106.17%	105.51%	106.65%	105.62%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	30,562	30,550	30,548	30,545	30,552	30,563	30,566	-0.00%
YoY %	0.04%	0.01%	0.01%	-0.02%	-0.04%	-0.01%	-	-
Horiz. %	99.99%	99.95%	99.94%	99.93%	99.95%	99.99%	100.00%	-
Div Payout %	95.43%	98.29%	84.40%	82.73%	76.93%	73.96%	84.48%	-
YoY %	-2.91%	16.46%	2.02%	7.54%	4.02%	-12.45%	-	-
Horiz. %	112.96%	116.35%	99.91%	97.93%	91.06%	87.55%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	100,053	97,642	97,789	97,183	98,228	97,283	92,105	5.64%
YoY %	2.47%	-0.15%	0.62%	-1.06%	0.97%	5.62%	-	-
Horiz. %	108.63%	106.01%	106.17%	105.51%	106.65%	105.62%	100.00%	-
NOSH	332,404	332,118	332,618	331,682	331,853	332,025	332,509	-0.02%
YoY %	0.09%	-0.15%	0.28%	-0.05%	-0.05%	-0.15%	-	-
Horiz. %	99.97%	99.88%	100.03%	99.75%	99.80%	99.85%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	23.12%	23.11%	25.77%	25.90%	26.87%	26.14%	23.00%	-
YoY %	0.04%	-10.32%	-0.50%	-3.61%	2.79%	13.65%	-	-
Horiz. %	100.52%	100.48%	112.04%	112.61%	116.83%	113.65%	100.00%	-
ROE	32.01%	31.83%	37.01%	37.99%	40.43%	42.48%	39.28%	-
YoY %	0.57%	-14.00%	-2.58%	-6.04%	-4.83%	8.15%	-	-
Horiz. %	81.49%	81.03%	94.22%	96.72%	102.93%	108.15%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	41.67	40.49	42.22	42.98	44.53	47.62	47.30	-8.06%
YoY %	2.91%	-4.10%	-1.77%	-3.48%	-6.49%	0.68%	-	-
Horiz. %	88.10%	85.60%	89.26%	90.87%	94.14%	100.68%	100.00%	-
EPS	9.63	9.36	10.88	11.13	11.97	12.45	10.88	-7.77%
YoY %	2.88%	-13.97%	-2.25%	-7.02%	-3.86%	14.43%	-	-
Horiz. %	88.51%	86.03%	100.00%	102.30%	110.02%	114.43%	100.00%	-
DPS	9.20	9.20	9.20	9.20	9.20	9.20	9.20	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.301	0.294	0.294	0.293	0.296	0.293	0.277	5.66%
YoY %	2.38%	0.00%	0.34%	-1.01%	1.02%	5.78%	-	-
Horiz. %	108.66%	106.14%	106.14%	105.78%	106.86%	105.78%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 331,682
RPS	27.82	27.00	28.20	28.63	29.68	31.75	31.58	-8.06%
YoY %	3.04%	-4.26%	-1.50%	-3.54%	-6.52%	0.54%	-	-
Horiz. %	88.09%	85.50%	89.30%	90.66%	93.98%	100.54%	100.00%	-
EPS	6.43	6.24	7.27	7.41	7.98	8.30	7.27	-7.82%
YoY %	3.04%	-14.17%	-1.89%	-7.14%	-3.86%	14.17%	-	-
Horiz. %	88.45%	85.83%	100.00%	101.93%	109.77%	114.17%	100.00%	-
DPS	6.14	6.14	6.13	6.13	6.14	6.14	6.14	0.00%
YoY %	0.00%	0.16%	0.00%	-0.16%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	99.84%	99.84%	100.00%	100.00%	100.00%	-
NAPS	0.2009	0.1961	0.1964	0.1952	0.1973	0.1954	0.185	5.62%
YoY %	2.45%	-0.15%	0.61%	-1.06%	0.97%	5.62%	-	-
Horiz. %	108.59%	106.00%	106.16%	105.51%	106.65%	105.62%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	1.81	1.96	2.01	2.49	2.61	2.20	1.90	-
P/RPS	4.34	4.84	4.76	5.79	5.86	4.62	4.02	5.21%
YoY %	-10.33%	1.68%	-17.79%	-1.19%	26.84%	14.93%	-	-
Horiz. %	107.96%	120.40%	118.41%	144.03%	145.77%	114.93%	100.00%	-
P/EPS	18.79	20.94	18.47	22.37	21.81	17.68	17.46	4.99%
YoY %	-10.27%	13.37%	-17.43%	2.57%	23.36%	1.26%	-	-
Horiz. %	107.62%	119.93%	105.78%	128.12%	124.91%	101.26%	100.00%	-
EY	5.32	4.77	5.41	4.47	4.59	5.66	5.73	-4.80%
YoY %	11.53%	-11.83%	21.03%	-2.61%	-18.90%	-1.22%	-	-
Horiz. %	92.84%	83.25%	94.42%	78.01%	80.10%	98.78%	100.00%	-
DY	5.08	4.69	4.58	3.69	3.52	4.18	4.84	3.26%
YoY %	8.32%	2.40%	24.12%	4.83%	-15.79%	-13.64%	-	-
Horiz. %	104.96%	96.90%	94.63%	76.24%	72.73%	86.36%	100.00%	-
P/NAPS	6.01	6.67	6.84	8.50	8.82	7.51	6.86	-8.40%
YoY %	-9.90%	-2.49%	-19.53%	-3.63%	17.44%	9.48%	-	-
Horiz. %	87.61%	97.23%	99.71%	123.91%	128.57%	109.48%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/02/17	28/11/16	25/08/16	26/05/16	25/02/16	24/11/15	28/08/15	-
Price	1.90	1.83	2.05	2.37	2.81	2.56	2.01	-
P/RPS	4.56	4.52	4.86	5.51	6.31	5.38	4.25	4.78%
YoY %	0.88%	-7.00%	-11.80%	-12.68%	17.29%	26.59%	-	-
Horiz. %	107.29%	106.35%	114.35%	129.65%	148.47%	126.59%	100.00%	-
P/EPS	19.72	19.55	18.84	21.29	23.48	20.57	18.47	4.44%
YoY %	0.87%	3.77%	-11.51%	-9.33%	14.15%	11.37%	-	-
Horiz. %	106.77%	105.85%	102.00%	115.27%	127.13%	111.37%	100.00%	-
EY	5.07	5.11	5.31	4.70	4.26	4.86	5.41	-4.21%
YoY %	-0.78%	-3.77%	12.98%	10.33%	-12.35%	-10.17%	-	-
Horiz. %	93.72%	94.45%	98.15%	86.88%	78.74%	89.83%	100.00%	-
DY	4.84	5.03	4.49	3.88	3.27	3.59	4.58	3.73%
YoY %	-3.78%	12.03%	15.72%	18.65%	-8.91%	-21.62%	-	-
Horiz. %	105.68%	109.83%	98.03%	84.72%	71.40%	78.38%	100.00%	-
P/NAPS	6.31	6.22	6.97	8.09	9.49	8.74	7.26	-8.88%
YoY %	1.45%	-10.76%	-13.84%	-14.75%	8.58%	20.39%	-	-
Horiz. %	86.91%	85.67%	96.01%	111.43%	130.72%	120.39%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

944

HLIND

HONG LEONG INDUSTRIES BHD

909

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

425

GENTING

GENTING BHD

401

YTLPOWR

YTL POWER INTERNATIONAL BHD

385

JCY

JCY INTERNATIONAL BERHAD

368

UCHITEC

UCHI TECHNOLOGIES BHD

330

GENM

GENTING MALAYSIA BERHAD

321

MAYBANK

MALAYAN BANKING BHD

291

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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