[WELLCAL] YoY Annualized Quarter Result on 31-Mar-2016 [#2]

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Annualized Quarter Result
Revenue	174,146	165,264	153,012	132,736	163,814	138,538	124,592	5.73%
YoY %	5.37%	8.01%	15.28%	-18.97%	18.24%	11.19%	-	-
Horiz. %	139.77%	132.64%	122.81%	106.54%	131.48%	111.19%	100.00%	-
PBT	47,284	38,200	48,608	40,678	51,852	36,896	27,130	9.69%
YoY %	23.78%	-21.41%	19.49%	-21.55%	40.54%	36.00%	-	-
Horiz. %	174.29%	140.80%	179.17%	149.94%	191.12%	136.00%	100.00%	-
Tax	-12,064	-10,154	-12,224	-9,690	-12,058	-8,416	-6,836	9.92%
YoY %	-18.81%	16.93%	-26.15%	19.64%	-43.27%	-23.11%	-	-
Horiz. %	176.48%	148.54%	178.82%	141.75%	176.39%	123.11%	100.00%	-
NP	35,220	28,046	36,384	30,988	39,794	28,480	20,294	9.61%
YoY %	25.58%	-22.92%	17.41%	-22.13%	39.73%	40.34%	-	-
Horiz. %	173.55%	138.20%	179.28%	152.70%	196.09%	140.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,220	28,046	36,384	30,988	39,794	28,480	20,294	9.61%
YoY %	25.58%	-22.92%	17.41%	-22.13%	39.73%	40.34%	-	-
Horiz. %	173.55%	138.20%	179.28%	152.70%	196.09%	140.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.51%	26.58%	25.15%	23.82%	23.25%	22.81%	25.20%	-
YoY %	-4.03%	5.69%	5.58%	2.45%	1.93%	-9.48%	-	-
Horiz. %	101.23%	105.48%	99.80%	94.52%	92.26%	90.52%	100.00%	-
Total Cost	138,926	137,218	116,628	101,748	124,020	110,058	104,298	4.89%
YoY %	1.24%	17.65%	14.62%	-17.96%	12.69%	5.52%	-	-
Horiz. %	133.20%	131.56%	111.82%	97.56%	118.91%	105.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	111,042	102,079	100,919	97,210	91,014	210,778	80,512	5.50%
YoY %	8.78%	1.15%	3.82%	6.81%	-56.82%	161.80%	-	-
Horiz. %	137.92%	126.79%	125.35%	120.74%	113.04%	261.80%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	27,885	27,387	30,541	30,523	30,559	26,554	21,222	4.65%
YoY %	1.82%	-10.33%	0.06%	-0.12%	15.08%	25.12%	-	-
Horiz. %	131.40%	129.05%	143.91%	143.83%	144.00%	125.12%	100.00%	-
Div Payout %	79.17%	97.65%	83.94%	98.50%	76.79%	93.24%	104.58%	-
YoY %	-18.92%	16.33%	-14.78%	28.27%	-17.64%	-10.84%	-	-
Horiz. %	75.70%	93.37%	80.26%	94.19%	73.43%	89.16%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	111,042	102,079	100,919	97,210	91,014	210,778	80,512	5.50%
YoY %	8.78%	1.15%	3.82%	6.81%	-56.82%	161.80%	-	-
Horiz. %	137.92%	126.79%	125.35%	120.74%	113.04%	261.80%	100.00%	-
NOSH	497,947	497,947	331,970	331,777	332,170	331,934	132,640	24.65%
YoY %	0.00%	50.00%	0.06%	-0.12%	0.07%	150.25%	-	-
Horiz. %	375.41%	375.41%	250.28%	250.13%	250.43%	250.25%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	20.22%	16.97%	23.78%	23.35%	24.29%	20.56%	16.29%	-
YoY %	19.15%	-28.64%	1.84%	-3.87%	18.14%	26.21%	-	-
Horiz. %	124.13%	104.17%	145.98%	143.34%	149.11%	126.21%	100.00%	-
ROE	31.72%	27.47%	36.05%	31.88%	43.72%	13.51%	25.21%	-
YoY %	15.47%	-23.80%	13.08%	-27.08%	223.61%	-46.41%	-	-
Horiz. %	125.82%	108.96%	143.00%	126.46%	173.42%	53.59%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	34.97	33.19	46.09	40.01	49.32	41.74	93.93	-15.17%
YoY %	5.36%	-27.99%	15.20%	-18.88%	18.16%	-55.56%	-	-
Horiz. %	37.23%	35.33%	49.07%	42.60%	52.51%	44.44%	100.00%	-
EPS	7.08	5.64	10.96	9.34	11.98	8.58	15.30	-12.04%
YoY %	25.53%	-48.54%	17.34%	-22.04%	39.63%	-43.92%	-	-
Horiz. %	46.27%	36.86%	71.63%	61.05%	78.30%	56.08%	100.00%	-
DPS	5.60	5.50	9.20	9.20	9.20	8.00	16.00	-16.04%
YoY %	1.82%	-40.22%	0.00%	0.00%	15.00%	-50.00%	-	-
Horiz. %	35.00%	34.38%	57.50%	57.50%	57.50%	50.00%	100.00%	-
NAPS	0.223	0.205	0.304	0.293	0.274	0.635	0.607	-15.36%
YoY %	8.78%	-32.57%	3.75%	6.93%	-56.85%	4.61%	-	-
Horiz. %	36.74%	33.77%	50.08%	48.27%	45.14%	104.61%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 331,682
RPS	34.97	33.19	30.73	26.66	32.90	27.82	25.02	5.73%
YoY %	5.36%	8.01%	15.27%	-18.97%	18.26%	11.19%	-	-
Horiz. %	139.77%	132.65%	122.82%	106.55%	131.49%	111.19%	100.00%	-
EPS	7.08	5.64	7.31	6.22	7.99	5.72	4.08	9.61%
YoY %	25.53%	-22.85%	17.52%	-22.15%	39.69%	40.20%	-	-
Horiz. %	173.53%	138.24%	179.17%	152.45%	195.83%	140.20%	100.00%	-
DPS	5.60	5.50	6.13	6.13	6.14	5.33	4.26	4.66%
YoY %	1.82%	-10.28%	0.00%	-0.16%	15.20%	25.12%	-	-
Horiz. %	131.46%	129.11%	143.90%	143.90%	144.13%	125.12%	100.00%	-
NAPS	0.223	0.205	0.2027	0.1952	0.1828	0.4233	0.1617	5.50%
YoY %	8.78%	1.13%	3.84%	6.78%	-56.82%	161.78%	-	-
Horiz. %	137.91%	126.78%	125.36%	120.72%	113.05%	261.78%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	1.26	1.39	2.22	2.49	2.00	1.44	2.27	-
P/RPS	3.60	4.19	4.82	6.22	4.06	3.45	2.42	6.84%
YoY %	-14.08%	-13.07%	-22.51%	53.20%	17.68%	42.56%	-	-
Horiz. %	148.76%	173.14%	199.17%	257.02%	167.77%	142.56%	100.00%	-
P/EPS	17.81	24.68	20.26	26.66	16.69	16.78	14.84	3.08%
YoY %	-27.84%	21.82%	-24.01%	59.74%	-0.54%	13.07%	-	-
Horiz. %	120.01%	166.31%	136.52%	179.65%	112.47%	113.07%	100.00%	-
EY	5.61	4.05	4.94	3.75	5.99	5.96	6.74	-3.01%
YoY %	38.52%	-18.02%	31.73%	-37.40%	0.50%	-11.57%	-	-
Horiz. %	83.23%	60.09%	73.29%	55.64%	88.87%	88.43%	100.00%	-
DY	4.44	3.96	4.14	3.69	4.60	5.56	7.05	-7.41%
YoY %	12.12%	-4.35%	12.20%	-19.78%	-17.27%	-21.13%	-	-
Horiz. %	62.98%	56.17%	58.72%	52.34%	65.25%	78.87%	100.00%	-
P/NAPS	5.65	6.78	7.30	8.50	7.30	2.27	3.74	7.11%
YoY %	-16.67%	-7.12%	-14.12%	16.44%	221.59%	-39.30%	-	-
Horiz. %	151.07%	181.28%	195.19%	227.27%	195.19%	60.70%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	24/05/19	24/05/18	22/05/17	26/05/16	28/05/15	16/05/14	16/05/13	-
Price	1.25	1.39	2.18	2.37	1.75	1.46	2.36	-
P/RPS	3.57	4.19	4.73	5.92	3.55	3.50	2.51	6.04%
YoY %	-14.80%	-11.42%	-20.10%	66.76%	1.43%	39.44%	-	-
Horiz. %	142.23%	166.93%	188.45%	235.86%	141.43%	139.44%	100.00%	-
P/EPS	17.67	24.68	19.89	25.37	14.61	17.02	15.42	2.29%
YoY %	-28.40%	24.08%	-21.60%	73.65%	-14.16%	10.38%	-	-
Horiz. %	114.59%	160.05%	128.99%	164.53%	94.75%	110.38%	100.00%	-
EY	5.66	4.05	5.03	3.94	6.85	5.88	6.48	-2.22%
YoY %	39.75%	-19.48%	27.66%	-42.48%	16.50%	-9.26%	-	-
Horiz. %	87.35%	62.50%	77.62%	60.80%	105.71%	90.74%	100.00%	-
DY	4.48	3.96	4.22	3.88	5.26	5.48	6.78	-6.66%
YoY %	13.13%	-6.16%	8.76%	-26.24%	-4.01%	-19.17%	-	-
Horiz. %	66.08%	58.41%	62.24%	57.23%	77.58%	80.83%	100.00%	-
P/NAPS	5.61	6.78	7.17	8.09	6.39	2.30	3.89	6.28%
YoY %	-17.26%	-5.44%	-11.37%	26.60%	177.83%	-40.87%	-	-
Horiz. %	144.22%	174.29%	184.32%	207.97%	164.27%	59.13%	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 - 31 May 2024

MQ Trader

MQ Trading Signals

2024-05-31 16:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-31 14:45:00

EMA 5

5 Mins

SELL

2024-05-31 14:40:00

EMA 5

10 Mins

SELL

2024-05-31 14:40:00

EMA 5

5 Mins

BUY

2024-05-31 14:30:00

EMA 5

30 Mins

SELL

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 >

PBBANK

PUBLIC BANK BHD

1000

GENTING

GENTING BHD

355

MPI

MALAYSIAN PACIFIC INDUSTRIES

287

HLIND

HONG LEONG INDUSTRIES BHD

277

GENM

GENTING MALAYSIA BERHAD

230

NOTION

NOTION VTEC BHD

226

YTLPOWR

YTL POWER INTERNATIONAL BHD

214

MYEG

MY E.G. SERVICES BHD

202

PTRANS

PERAK TRANSIT BERHAD

183

JTIASA

JAYA TIASA HOLDINGS BHD

179

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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