[WELLCAL] YoY Cumulative Quarter Result on 30-Jun-2014 [#3]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- 51.68%
YoY- 27.37%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 115,518 102,167 119,845 108,932 97,822 116,268 99,612 2.49%
PBT 35,075 30,644 37,074 28,057 22,541 23,055 16,280 13.63%
Tax -8,790 -7,400 -8,697 -6,458 -5,583 -5,624 -5,500 8.12%
NP 26,285 23,244 28,377 21,599 16,958 17,431 10,780 15.99%
-
NP to SH 26,285 23,244 28,377 21,599 16,958 17,431 10,780 15.99%
-
Tax Rate 25.06% 24.15% 23.46% 23.02% 24.77% 24.39% 33.78% -
Total Cost 89,233 78,923 91,468 87,333 80,864 98,837 88,832 0.07%
-
Net Worth 101,249 97,624 91,934 84,936 82,071 80,206 77,188 4.62%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 20,415 22,911 22,900 19,906 17,236 15,882 11,215 10.48%
Div Payout % 77.67% 98.57% 80.70% 92.17% 101.64% 91.12% 104.04% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 101,249 97,624 91,934 84,936 82,071 80,206 77,188 4.62%
NOSH 331,965 332,057 331,894 331,781 132,587 132,353 131,946 16.60%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 22.75% 22.75% 23.68% 19.83% 17.34% 14.99% 10.82% -
ROE 25.96% 23.81% 30.87% 25.43% 20.66% 21.73% 13.97% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 34.80 30.77 36.11 32.83 73.78 87.85 75.49 -12.09%
EPS 7.92 7.00 8.55 6.51 12.79 13.17 8.17 -0.51%
DPS 6.15 6.90 6.90 6.00 13.00 12.00 8.50 -5.24%
NAPS 0.305 0.294 0.277 0.256 0.619 0.606 0.585 -10.27%
Adjusted Per Share Value based on latest NOSH - 331,486
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 23.19 20.51 24.05 21.86 19.63 23.34 19.99 2.50%
EPS 5.28 4.67 5.70 4.34 3.40 3.50 2.16 16.04%
DPS 4.10 4.60 4.60 4.00 3.46 3.19 2.25 10.50%
NAPS 0.2032 0.1959 0.1845 0.1705 0.1647 0.161 0.1549 4.62%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.15 2.01 1.90 1.48 2.39 2.18 1.15 -
P/RPS 6.18 6.53 5.26 4.51 3.24 2.48 1.52 26.30%
P/EPS 27.15 28.71 22.22 22.73 18.69 16.55 14.08 11.55%
EY 3.68 3.48 4.50 4.40 5.35 6.04 7.10 -10.36%
DY 2.86 3.43 3.63 4.05 5.44 5.50 7.39 -14.62%
P/NAPS 7.05 6.84 6.86 5.78 3.86 3.60 1.97 23.65%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 25/08/16 28/08/15 29/08/14 26/08/13 28/08/12 15/08/11 -
Price 2.16 2.05 2.01 1.68 2.68 2.49 1.13 -
P/RPS 6.21 6.66 5.57 5.12 3.63 2.83 1.50 26.68%
P/EPS 27.28 29.29 23.51 25.81 20.95 18.91 13.83 11.97%
EY 3.67 3.41 4.25 3.88 4.77 5.29 7.23 -10.67%
DY 2.85 3.37 3.43 3.57 4.85 4.82 7.52 -14.91%
P/NAPS 7.08 6.97 7.26 6.56 4.33 4.11 1.93 24.16%

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