[WELLCAL] YoY Annual (Unaudited) Result on 30-Sep-2017 [#4]

Stock

[WELLCAL] WELLCALL HOLDINGS BHD

Announcement Date

28-Nov-2017

Admission Sponsor

Sponsor

Financial Year

30-Sep-2017

Quarter

30-Sep-2017 [#4]

Profit Trend

YoY- 15.56%

Quarter Report

Wel001_4QR_R30.09.2017.pdf

Latest QR

Upcoming QR

WELLCAL's Result

WELLCAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annual (Unaudited) Result
Revenue	134,920	170,109	171,124	159,133	134,470	158,112	146,363	-1.34%
YoY %	-20.69%	-0.59%	7.54%	18.34%	-14.95%	8.03%	-	-
Horiz. %	92.18%	116.22%	116.92%	108.72%	91.87%	108.03%	100.00%	-
PBT	38,817	49,532	42,853	47,825	39,765	48,533	38,603	0.09%
YoY %	-21.63%	15.59%	-10.40%	20.27%	-18.07%	25.72%	-	-
Horiz. %	100.55%	128.31%	111.01%	123.89%	103.01%	125.72%	100.00%	-
Tax	-9,454	-12,731	-11,175	-11,664	-8,474	-7,208	-9,198	0.45%
YoY %	25.74%	-13.92%	4.19%	-37.64%	-17.56%	21.64%	-	-
Horiz. %	102.78%	138.41%	121.49%	126.81%	92.13%	78.36%	100.00%	-
NP	29,363	36,801	31,678	36,161	31,291	41,325	29,405	-0.02%
YoY %	-20.21%	16.17%	-12.40%	15.56%	-24.28%	40.54%	-	-
Horiz. %	99.86%	125.15%	107.73%	122.98%	106.41%	140.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,363	36,801	31,678	36,161	31,291	41,325	29,405	-0.02%
YoY %	-20.21%	16.17%	-12.40%	15.56%	-24.28%	40.54%	-	-
Horiz. %	99.86%	125.15%	107.73%	122.98%	106.41%	140.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.36%	25.70%	26.08%	24.39%	21.31%	14.85%	23.83%	-
YoY %	-5.21%	-1.46%	6.93%	14.45%	43.50%	-37.68%	-	-
Horiz. %	102.22%	107.85%	109.44%	102.35%	89.43%	62.32%	100.00%	-
Total Cost	105,557	133,308	139,446	122,972	103,179	116,787	116,958	-1.69%
YoY %	-20.82%	-4.40%	13.40%	19.18%	-11.65%	-0.15%	-	-
Horiz. %	90.25%	113.98%	119.23%	105.14%	88.22%	99.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	121,001	116,519	107,556	103,573	65,420	97,254	86,290	5.79%
YoY %	3.85%	8.33%	3.85%	58.32%	-32.73%	12.71%	-	-
Horiz. %	140.23%	135.03%	124.64%	120.03%	75.81%	112.71%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	24,648	28,134	27,138	30,723	20,356	30,537	27,546	-1.83%
YoY %	-12.39%	3.67%	-11.67%	50.93%	-33.34%	10.86%	-	-
Horiz. %	89.48%	102.13%	98.52%	111.53%	73.90%	110.86%	100.00%	-
Div Payout %	83.94%	76.45%	85.67%	84.96%	65.06%	73.90%	93.68%	-
YoY %	9.80%	-10.76%	0.84%	30.59%	-11.96%	-21.11%	-	-
Horiz. %	89.60%	81.61%	91.45%	90.69%	69.45%	78.89%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	121,001	116,519	107,556	103,573	65,420	97,254	86,290	5.79%
YoY %	3.85%	8.33%	3.85%	58.32%	-32.73%	12.71%	-	-
Horiz. %	140.23%	135.03%	124.64%	120.03%	75.81%	112.71%	100.00%	-
NOSH	497,947	497,947	497,947	497,947	332,083	331,927	331,884	6.98%
YoY %	0.00%	0.00%	0.00%	49.95%	0.05%	0.01%	-	-
Horiz. %	150.04%	150.04%	150.04%	150.04%	100.06%	100.01%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	21.76%	21.63%	18.51%	22.72%	23.27%	26.14%	20.09%	-
YoY %	0.60%	16.86%	-18.53%	-2.36%	-10.98%	30.11%	-	-
Horiz. %	108.31%	107.67%	92.14%	113.09%	115.83%	130.11%	100.00%	-
ROE	24.27%	31.58%	29.45%	34.91%	47.83%	42.49%	34.08%	-
YoY %	-23.15%	7.23%	-15.64%	-27.01%	12.57%	24.68%	-	-
Horiz. %	71.21%	92.66%	86.41%	102.44%	140.35%	124.68%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	27.10	34.16	34.37	31.96	40.49	47.63	44.10	-7.78%
YoY %	-20.67%	-0.61%	7.54%	-21.07%	-14.99%	8.00%	-	-
Horiz. %	61.45%	77.46%	77.94%	72.47%	91.81%	108.00%	100.00%	-
EPS	5.90	7.39	6.36	7.26	6.28	12.45	8.86	-6.54%
YoY %	-20.16%	16.19%	-12.40%	15.61%	-49.56%	40.52%	-	-
Horiz. %	66.59%	83.41%	71.78%	81.94%	70.88%	140.52%	100.00%	-
DPS	4.95	5.65	5.45	6.17	6.13	9.20	8.30	-8.24%
YoY %	-12.39%	3.67%	-11.67%	0.65%	-33.37%	10.84%	-	-
Horiz. %	59.64%	68.07%	65.66%	74.34%	73.86%	110.84%	100.00%	-
NAPS	0.243	0.234	0.216	0.208	0.197	0.293	0.26	-1.11%
YoY %	3.85%	8.33%	3.85%	5.58%	-32.76%	12.69%	-	-
Horiz. %	93.46%	90.00%	83.08%	80.00%	75.77%	112.69%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 497,947
RPS	27.10	34.16	34.37	31.96	27.00	31.75	29.39	-1.34%
YoY %	-20.67%	-0.61%	7.54%	18.37%	-14.96%	8.03%	-	-
Horiz. %	92.21%	116.23%	116.94%	108.74%	91.87%	108.03%	100.00%	-
EPS	5.90	7.39	6.36	7.26	6.28	8.30	5.91	-0.02%
YoY %	-20.16%	16.19%	-12.40%	15.61%	-24.34%	40.44%	-	-
Horiz. %	99.83%	125.04%	107.61%	122.84%	106.26%	140.44%	100.00%	-
DPS	4.95	5.65	5.45	6.17	4.09	6.13	5.53	-1.82%
YoY %	-12.39%	3.67%	-11.67%	50.86%	-33.28%	10.85%	-	-
Horiz. %	89.51%	102.17%	98.55%	111.57%	73.96%	110.85%	100.00%	-
NAPS	0.243	0.234	0.216	0.208	0.1314	0.1953	0.1733	5.79%
YoY %	3.85%	8.33%	3.85%	58.30%	-32.72%	12.69%	-	-
Horiz. %	140.22%	135.03%	124.64%	120.02%	75.82%	112.69%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	0.865	1.15	1.29	1.29	1.96	2.20	1.63	-
P/RPS	3.19	3.37	3.75	4.04	4.84	4.62	3.70	-2.43%
YoY %	-5.34%	-10.13%	-7.18%	-16.53%	4.76%	24.86%	-	-
Horiz. %	86.22%	91.08%	101.35%	109.19%	130.81%	124.86%	100.00%	-
P/EPS	14.67	15.56	20.28	17.76	20.80	17.67	18.40	-3.70%
YoY %	-5.72%	-23.27%	14.19%	-14.62%	17.71%	-3.97%	-	-
Horiz. %	79.73%	84.57%	110.22%	96.52%	113.04%	96.03%	100.00%	-
EY	6.82	6.43	4.93	5.63	4.81	5.66	5.44	3.83%
YoY %	6.07%	30.43%	-12.43%	17.05%	-15.02%	4.04%	-	-
Horiz. %	125.37%	118.20%	90.62%	103.49%	88.42%	104.04%	100.00%	-
DY	5.72	4.91	4.22	4.78	3.13	4.18	5.09	1.96%
YoY %	16.50%	16.35%	-11.72%	52.72%	-25.12%	-17.88%	-	-
Horiz. %	112.38%	96.46%	82.91%	93.91%	61.49%	82.12%	100.00%	-
P/NAPS	3.56	4.91	5.97	6.20	9.95	7.51	6.27	-8.99%
YoY %	-27.49%	-17.76%	-3.71%	-37.69%	32.49%	19.78%	-	-
Horiz. %	56.78%	78.31%	95.22%	98.88%	158.69%	119.78%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	23/11/20	28/11/19	23/11/18	28/11/17	28/11/16	24/11/15	28/11/14	-
Price	1.20	1.13	1.22	1.46	1.83	2.56	1.66	-
P/RPS	4.43	3.31	3.55	4.57	4.52	5.37	3.76	2.76%
YoY %	33.84%	-6.76%	-22.32%	1.11%	-15.83%	42.82%	-	-
Horiz. %	117.82%	88.03%	94.41%	121.54%	120.21%	142.82%	100.00%	-
P/EPS	20.35	15.29	19.18	20.10	19.42	20.56	18.74	1.38%
YoY %	33.09%	-20.28%	-4.58%	3.50%	-5.54%	9.71%	-	-
Horiz. %	108.59%	81.59%	102.35%	107.26%	103.63%	109.71%	100.00%	-
EY	4.91	6.54	5.21	4.97	5.15	4.86	5.34	-1.38%
YoY %	-24.92%	25.53%	4.83%	-3.50%	5.97%	-8.99%	-	-
Horiz. %	91.95%	122.47%	97.57%	93.07%	96.44%	91.01%	100.00%	-
DY	4.13	5.00	4.47	4.23	3.35	3.59	5.00	-3.13%
YoY %	-17.40%	11.86%	5.67%	26.27%	-6.69%	-28.20%	-	-
Horiz. %	82.60%	100.00%	89.40%	84.60%	67.00%	71.80%	100.00%	-
P/NAPS	4.94	4.83	5.65	7.02	9.29	8.74	6.38	-4.17%
YoY %	2.28%	-14.51%	-19.52%	-24.43%	6.29%	36.99%	-	-
Horiz. %	77.43%	75.71%	88.56%	110.03%	145.61%	136.99%	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

DNEX

DAGANG NEXCHANGE BERHAD

529

MPI

MALAYSIAN PACIFIC INDUSTRIES

485

MBSB

MALAYSIA BUILDING SOCIETY BHD

443

HLIND

HONG LEONG INDUSTRIES BHD

386

PTRANS

PERAK TRANSIT BERHAD

348

YTLPOWR

YTL POWER INTERNATIONAL BHD

336

TOPGLOV

TOP GLOVE CORPORATION BHD

325

MAYBANK

MALAYAN BANKING BHD

297

NOTION

NOTION VTEC BHD

287

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

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

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