[WELLCAL] YoY Cumulative 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?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 59,231 83,877 66,328 50,546 0 -
PBT 9,513 13,419 11,651 3,167 0 -
Tax -799 -1,241 -1,129 -242 0 -
NP 8,714 12,178 10,522 2,925 0 -
-
NP to SH 8,714 12,178 10,522 2,925 0 -
-
Tax Rate 8.40% 9.25% 9.69% 7.64% - -
Total Cost 50,517 71,699 55,806 47,621 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 6,464 8,550 4,470 660 - -
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 11.10% 16.38% 0.00% 26.95% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 45.81 65.43 79.08 279.43 0.00 -
EPS 6.74 9.50 8.39 16.17 0.00 -
DPS 5.00 6.67 5.33 3.65 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 11.89 16.84 13.31 10.15 0.00 -
EPS 1.75 2.44 2.11 0.59 0.00 -
DPS 1.30 1.72 0.90 0.13 0.00 -
NAPS 0.1575 0.1492 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 2.18 1.68 3.62 0.00 0.00 -
P/EPS 14.84 11.58 22.80 0.00 0.00 -
EY 6.74 8.64 4.39 0.00 0.00 -
DY 5.00 6.06 1.86 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 3.10 1.77 2.97 0.58 0.00 -
P/EPS 21.07 12.21 18.73 9.96 0.00 -
EY 4.75 8.19 5.34 10.04 0.00 -
DY 3.52 5.75 2.27 2.27 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