[WELLCAL] YoY Annual (Unaudited) Result on 30-Sep-2015 [#4]

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Annual (Unaudited) Result
Revenue	171,124	159,133	134,470	158,112	146,363	131,530	154,188	1.75%
YoY %	7.54%	18.34%	-14.95%	8.03%	11.28%	-14.70%	-	-
Horiz. %	110.98%	103.21%	87.21%	102.54%	94.93%	85.30%	100.00%	-
PBT	42,853	47,825	39,765	48,533	38,603	32,843	30,959	5.56%
YoY %	-10.40%	20.27%	-18.07%	25.72%	17.54%	6.09%	-	-
Horiz. %	138.42%	154.48%	128.44%	156.77%	124.69%	106.09%	100.00%	-
Tax	-11,175	-11,664	-8,474	-7,208	-9,198	-8,153	-7,620	6.58%
YoY %	4.19%	-37.64%	-17.56%	21.64%	-12.82%	-6.99%	-	-
Horiz. %	146.65%	153.07%	111.21%	94.59%	120.71%	106.99%	100.00%	-
NP	31,678	36,161	31,291	41,325	29,405	24,690	23,339	5.22%
YoY %	-12.40%	15.56%	-24.28%	40.54%	19.10%	5.79%	-	-
Horiz. %	135.73%	154.94%	134.07%	177.06%	125.99%	105.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,678	36,161	31,291	41,325	29,405	24,690	23,339	5.22%
YoY %	-12.40%	15.56%	-24.28%	40.54%	19.10%	5.79%	-	-
Horiz. %	135.73%	154.94%	134.07%	177.06%	125.99%	105.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.08%	24.39%	21.31%	14.85%	23.83%	24.82%	24.61%	-
YoY %	6.93%	14.45%	43.50%	-37.68%	-3.99%	0.85%	-	-
Horiz. %	105.97%	99.11%	86.59%	60.34%	96.83%	100.85%	100.00%	-
Total Cost	139,446	122,972	103,179	116,787	116,958	106,840	130,849	1.06%
YoY %	13.40%	19.18%	-11.65%	-0.15%	9.47%	-18.35%	-	-
Horiz. %	106.57%	93.98%	78.85%	89.25%	89.38%	81.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	107,556	103,573	65,420	97,254	86,290	83,139	80,906	4.85%
YoY %	3.85%	58.32%	-32.73%	12.71%	3.79%	2.76%	-	-
Horiz. %	132.94%	128.02%	80.86%	120.21%	106.65%	102.76%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	27,138	30,723	20,356	30,537	27,546	23,867	21,186	4.21%
YoY %	-11.67%	50.93%	-33.34%	10.86%	15.41%	12.65%	-	-
Horiz. %	128.09%	145.02%	96.08%	144.14%	130.02%	112.65%	100.00%	-
Div Payout %	85.67%	84.96%	65.06%	73.90%	93.68%	96.67%	90.78%	-
YoY %	0.84%	30.59%	-11.96%	-21.11%	-3.09%	6.49%	-	-
Horiz. %	94.37%	93.59%	71.67%	81.41%	103.19%	106.49%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	107,556	103,573	65,420	97,254	86,290	83,139	80,906	4.85%
YoY %	3.85%	58.32%	-32.73%	12.71%	3.79%	2.76%	-	-
Horiz. %	132.94%	128.02%	80.86%	120.21%	106.65%	102.76%	100.00%	-
NOSH	497,947	497,947	332,083	331,927	331,884	132,599	132,416	24.68%
YoY %	0.00%	49.95%	0.05%	0.01%	150.29%	0.14%	-	-
Horiz. %	376.05%	376.05%	250.79%	250.67%	250.64%	100.14%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	18.51%	22.72%	23.27%	26.14%	20.09%	18.77%	15.14%	-
YoY %	-18.53%	-2.36%	-10.98%	30.11%	7.03%	23.98%	-	-
Horiz. %	122.26%	150.07%	153.70%	172.66%	132.69%	123.98%	100.00%	-
ROE	29.45%	34.91%	47.83%	42.49%	34.08%	29.70%	28.85%	-
YoY %	-15.64%	-27.01%	12.57%	24.68%	14.75%	2.95%	-	-
Horiz. %	102.08%	121.01%	165.79%	147.28%	118.13%	102.95%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	34.37	31.96	40.49	47.63	44.10	99.19	116.44	-18.39%
YoY %	7.54%	-21.07%	-14.99%	8.00%	-55.54%	-14.81%	-	-
Horiz. %	29.52%	27.45%	34.77%	40.91%	37.87%	85.19%	100.00%	-
EPS	6.36	7.26	6.28	12.45	8.86	18.62	17.62	-15.61%
YoY %	-12.40%	15.61%	-49.56%	40.52%	-52.42%	5.68%	-	-
Horiz. %	36.10%	41.20%	35.64%	70.66%	50.28%	105.68%	100.00%	-
DPS	5.45	6.17	6.13	9.20	8.30	18.00	16.00	-16.42%
YoY %	-11.67%	0.65%	-33.37%	10.84%	-53.89%	12.50%	-	-
Horiz. %	34.06%	38.56%	38.31%	57.50%	51.88%	112.50%	100.00%	-
NAPS	0.216	0.208	0.197	0.293	0.26	0.627	0.611	-15.90%
YoY %	3.85%	5.58%	-32.76%	12.69%	-58.53%	2.62%	-	-
Horiz. %	35.35%	34.04%	32.24%	47.95%	42.55%	102.62%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 332,025
RPS	34.37	31.96	27.00	31.75	29.39	26.41	30.96	1.75%
YoY %	7.54%	18.37%	-14.96%	8.03%	11.28%	-14.70%	-	-
Horiz. %	111.01%	103.23%	87.21%	102.55%	94.93%	85.30%	100.00%	-
EPS	6.36	7.26	6.28	8.30	5.91	4.96	4.69	5.20%
YoY %	-12.40%	15.61%	-24.34%	40.44%	19.15%	5.76%	-	-
Horiz. %	135.61%	154.80%	133.90%	176.97%	126.01%	105.76%	100.00%	-
DPS	5.45	6.17	4.09	6.13	5.53	4.79	4.25	4.23%
YoY %	-11.67%	50.86%	-33.28%	10.85%	15.45%	12.71%	-	-
Horiz. %	128.24%	145.18%	96.24%	144.24%	130.12%	112.71%	100.00%	-
NAPS	0.216	0.208	0.1314	0.1953	0.1733	0.167	0.1625	4.85%
YoY %	3.85%	58.30%	-32.72%	12.69%	3.77%	2.77%	-	-
Horiz. %	132.92%	128.00%	80.86%	120.18%	106.65%	102.77%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	1.29	1.29	1.96	2.20	1.63	2.83	2.22	-
P/RPS	3.75	4.04	4.84	4.62	3.70	2.85	1.91	11.89%
YoY %	-7.18%	-16.53%	4.76%	24.86%	29.82%	49.21%	-	-
Horiz. %	196.34%	211.52%	253.40%	241.88%	193.72%	149.21%	100.00%	-
P/EPS	20.28	17.76	20.80	17.67	18.40	15.20	12.60	8.25%
YoY %	14.19%	-14.62%	17.71%	-3.97%	21.05%	20.63%	-	-
Horiz. %	160.95%	140.95%	165.08%	140.24%	146.03%	120.63%	100.00%	-
EY	4.93	5.63	4.81	5.66	5.44	6.58	7.94	-7.63%
YoY %	-12.43%	17.05%	-15.02%	4.04%	-17.33%	-17.13%	-	-
Horiz. %	62.09%	70.91%	60.58%	71.28%	68.51%	82.87%	100.00%	-
DY	4.22	4.78	3.13	4.18	5.09	6.36	7.21	-8.53%
YoY %	-11.72%	52.72%	-25.12%	-17.88%	-19.97%	-11.79%	-	-
Horiz. %	58.53%	66.30%	43.41%	57.98%	70.60%	88.21%	100.00%	-
P/NAPS	5.97	6.20	9.95	7.51	6.27	4.51	3.63	8.64%
YoY %	-3.71%	-37.69%	32.49%	19.78%	39.02%	24.24%	-	-
Horiz. %	164.46%	170.80%	274.10%	206.89%	172.73%	124.24%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	23/11/18	28/11/17	28/11/16	24/11/15	28/11/14	25/11/13	22/11/12	-
Price	1.22	1.46	1.83	2.56	1.66	3.29	2.43	-
P/RPS	3.55	4.57	4.52	5.37	3.76	3.32	2.09	9.22%
YoY %	-22.32%	1.11%	-15.83%	42.82%	13.25%	58.85%	-	-
Horiz. %	169.86%	218.66%	216.27%	256.94%	179.90%	158.85%	100.00%	-
P/EPS	19.18	20.10	19.42	20.56	18.74	17.67	13.79	5.65%
YoY %	-4.58%	3.50%	-5.54%	9.71%	6.06%	28.14%	-	-
Horiz. %	139.09%	145.76%	140.83%	149.09%	135.90%	128.14%	100.00%	-
EY	5.21	4.97	5.15	4.86	5.34	5.66	7.25	-5.35%
YoY %	4.83%	-3.50%	5.97%	-8.99%	-5.65%	-21.93%	-	-
Horiz. %	71.86%	68.55%	71.03%	67.03%	73.66%	78.07%	100.00%	-
DY	4.47	4.23	3.35	3.59	5.00	5.47	6.58	-6.23%
YoY %	5.67%	26.27%	-6.69%	-28.20%	-8.59%	-16.87%	-	-
Horiz. %	67.93%	64.29%	50.91%	54.56%	75.99%	83.13%	100.00%	-
P/NAPS	5.65	7.02	9.29	8.74	6.38	5.25	3.98	6.01%
YoY %	-19.52%	-24.43%	6.29%	36.99%	21.52%	31.91%	-	-
Horiz. %	141.96%	176.38%	233.42%	219.60%	160.30%	131.91%	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 - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-17 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-17 16:50:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-17 16:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-17 16:40:00

TURTLE SYSTEM 55

5 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

440

DNEX

DAGANG NEXCHANGE BERHAD

403

MBSB

MALAYSIA BUILDING SOCIETY BHD

361

HLIND

HONG LEONG INDUSTRIES BHD

359

PTRANS

PERAK TRANSIT BERHAD

351

YTLPOWR

YTL POWER INTERNATIONAL BHD

296

TOPGLOV

TOP GLOVE CORPORATION BHD

263

MAYBANK

MALAYAN BANKING BHD

240

PBBANK

PUBLIC BANK BHD

236

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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