[WELLCAL] YoY Annualized Quarter Result on 30-Jun-2006 [#3]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 78,974 111,836 88,437 67,394 0 -
PBT 12,684 17,892 15,534 4,222 0 -
Tax -1,065 -1,654 -1,505 -322 0 -
NP 11,618 16,237 14,029 3,900 0 -
-
NP to SH 11,618 16,237 14,029 3,900 0 -
-
Tax Rate 8.40% 9.24% 9.69% 7.63% - -
Total Cost 67,356 95,598 74,408 63,494 0 -
-
Net Worth 78,477 74,349 0 10,853 0 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 8,619 11,400 5,961 880 - -
Div Payout % 74.18% 70.21% 42.49% 22.57% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 78,477 74,349 0 10,853 0 -
NOSH 129,287 128,189 83,879 18,089 0 -
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 14.71% 14.52% 15.86% 5.79% 0.00% -
ROE 14.81% 21.84% 0.00% 35.93% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 61.08 87.24 105.43 372.57 0.00 -
EPS 8.99 12.67 11.19 21.56 0.00 -
DPS 6.67 8.89 7.11 4.87 0.00 -
NAPS 0.607 0.58 0.00 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 54,277
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 15.86 22.46 17.76 13.53 0.00 -
EPS 2.33 3.26 2.82 0.78 0.00 -
DPS 1.73 2.29 1.20 0.18 0.00 -
NAPS 0.1576 0.1493 0.00 0.0218 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/09 30/06/08 29/06/07 - - -
Price 1.00 1.10 2.86 0.00 0.00 -
P/RPS 1.64 1.26 2.71 0.00 0.00 -
P/EPS 11.13 8.68 17.10 0.00 0.00 -
EY 8.99 11.52 5.85 0.00 0.00 -
DY 6.67 8.08 2.48 0.00 0.00 -
P/NAPS 1.65 1.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 13/08/09 15/08/08 17/08/07 16/08/06 - -
Price 1.42 1.16 2.35 1.61 0.00 -
P/RPS 2.32 1.33 2.23 0.43 0.00 -
P/EPS 15.80 9.16 14.05 7.47 0.00 -
EY 6.33 10.92 7.12 13.39 0.00 -
DY 4.69 7.67 3.02 3.02 0.00 -
P/NAPS 2.34 2.00 0.00 2.68 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