[WELLCAL] YoY Cumulative Quarter Result on 30-Sep-2018 [#4]

Stock

[WELLCAL] WELLCALL HOLDINGS BHD

Announcement Date

23-Nov-2018

Admission Sponsor

Sponsor

Financial Year

30-Sep-2018

Quarter

30-Sep-2018 [#4]

Profit Trend

QoQ- 45.2%

YoY- -12.4%

Quarter Report

WHB_4QR @ 30.09.2018.pdf

Latest QR

Upcoming QR

WELLCAL's Result

WELLCAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Cumulative Result
Revenue	157,016	134,920	170,109	171,124	159,133	134,470	158,112	-0.11%
YoY %	16.38%	-20.69%	-0.59%	7.54%	18.34%	-14.95%	-	-
Horiz. %	99.31%	85.33%	107.59%	108.23%	100.65%	85.05%	100.00%	-
PBT	46,058	38,817	49,532	42,853	47,825	39,765	48,533	-0.86%
YoY %	18.65%	-21.63%	15.59%	-10.40%	20.27%	-18.07%	-	-
Horiz. %	94.90%	79.98%	102.06%	88.30%	98.54%	81.93%	100.00%	-
Tax	-11,903	-9,454	-12,731	-11,175	-11,664	-8,474	-7,208	8.71%
YoY %	-25.90%	25.74%	-13.92%	4.19%	-37.64%	-17.56%	-	-
Horiz. %	165.14%	131.16%	176.62%	155.04%	161.82%	117.56%	100.00%	-
NP	34,155	29,363	36,801	31,678	36,161	31,291	41,325	-3.12%
YoY %	16.32%	-20.21%	16.17%	-12.40%	15.56%	-24.28%	-	-
Horiz. %	82.65%	71.05%	89.05%	76.66%	87.50%	75.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,155	29,363	36,801	31,678	36,161	31,291	41,325	-3.12%
YoY %	16.32%	-20.21%	16.17%	-12.40%	15.56%	-24.28%	-	-
Horiz. %	82.65%	71.05%	89.05%	76.66%	87.50%	75.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.84%	24.36%	25.70%	26.08%	24.39%	21.31%	14.85%	-
YoY %	6.08%	-5.21%	-1.46%	6.93%	14.45%	43.50%	-	-
Horiz. %	174.01%	164.04%	173.06%	175.62%	164.24%	143.50%	100.00%	-
Total Cost	122,861	105,557	133,308	139,446	122,972	103,179	116,787	0.84%
YoY %	16.39%	-20.82%	-4.40%	13.40%	19.18%	-11.65%	-	-
Horiz. %	105.20%	90.38%	114.15%	119.40%	105.30%	88.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	126,976	121,001	116,519	107,556	103,573	65,420	97,254	4.54%
YoY %	4.94%	3.85%	8.33%	3.85%	58.32%	-32.73%	-	-
Horiz. %	130.56%	124.42%	119.81%	110.59%	106.50%	67.27%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	34,856	24,648	28,134	27,138	30,723	20,356	30,537	2.22%
YoY %	41.42%	-12.39%	3.67%	-11.67%	50.93%	-33.34%	-	-
Horiz. %	114.14%	80.72%	92.13%	88.87%	100.61%	66.66%	100.00%	-
Div Payout %	102.05%	83.94%	76.45%	85.67%	84.96%	65.06%	73.90%	-
YoY %	21.57%	9.80%	-10.76%	0.84%	30.59%	-11.96%	-	-
Horiz. %	138.09%	113.59%	103.45%	115.93%	114.97%	88.04%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	126,976	121,001	116,519	107,556	103,573	65,420	97,254	4.54%
YoY %	4.94%	3.85%	8.33%	3.85%	58.32%	-32.73%	-	-
Horiz. %	130.56%	124.42%	119.81%	110.59%	106.50%	67.27%	100.00%	-
NOSH	497,947	497,947	497,947	497,947	497,947	332,083	331,927	6.98%
YoY %	0.00%	0.00%	0.00%	0.00%	49.95%	0.05%	-	-
Horiz. %	150.02%	150.02%	150.02%	150.02%	150.02%	100.05%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	21.75%	21.76%	21.63%	18.51%	22.72%	23.27%	26.14%	-
YoY %	-0.05%	0.60%	16.86%	-18.53%	-2.36%	-10.98%	-	-
Horiz. %	83.21%	83.24%	82.75%	70.81%	86.92%	89.02%	100.00%	-
ROE	26.90%	24.27%	31.58%	29.45%	34.91%	47.83%	42.49%	-
YoY %	10.84%	-23.15%	7.23%	-15.64%	-27.01%	12.57%	-	-
Horiz. %	63.31%	57.12%	74.32%	69.31%	82.16%	112.57%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	31.53	27.10	34.16	34.37	31.96	40.49	47.63	-6.63%
YoY %	16.35%	-20.67%	-0.61%	7.54%	-21.07%	-14.99%	-	-
Horiz. %	66.20%	56.90%	71.72%	72.16%	67.10%	85.01%	100.00%	-
EPS	6.86	5.90	7.39	6.36	7.26	6.28	12.45	-9.44%
YoY %	16.27%	-20.16%	16.19%	-12.40%	15.61%	-49.56%	-	-
Horiz. %	55.10%	47.39%	59.36%	51.08%	58.31%	50.44%	100.00%	-
DPS	7.00	4.95	5.65	5.45	6.17	6.13	9.20	-4.44%
YoY %	41.41%	-12.39%	3.67%	-11.67%	0.65%	-33.37%	-	-
Horiz. %	76.09%	53.80%	61.41%	59.24%	67.07%	66.63%	100.00%	-
NAPS	0.255	0.243	0.234	0.216	0.208	0.197	0.293	-2.28%
YoY %	4.94%	3.85%	8.33%	3.85%	5.58%	-32.76%	-	-
Horiz. %	87.03%	82.94%	79.86%	73.72%	70.99%	67.24%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 497,947
RPS	31.53	27.10	34.16	34.37	31.96	27.00	31.75	-0.11%
YoY %	16.35%	-20.67%	-0.61%	7.54%	18.37%	-14.96%	-	-
Horiz. %	99.31%	85.35%	107.59%	108.25%	100.66%	85.04%	100.00%	-
EPS	6.86	5.90	7.39	6.36	7.26	6.28	8.30	-3.12%
YoY %	16.27%	-20.16%	16.19%	-12.40%	15.61%	-24.34%	-	-
Horiz. %	82.65%	71.08%	89.04%	76.63%	87.47%	75.66%	100.00%	-
DPS	7.00	4.95	5.65	5.45	6.17	4.09	6.13	2.23%
YoY %	41.41%	-12.39%	3.67%	-11.67%	50.86%	-33.28%	-	-
Horiz. %	114.19%	80.75%	92.17%	88.91%	100.65%	66.72%	100.00%	-
NAPS	0.255	0.243	0.234	0.216	0.208	0.1314	0.1953	4.54%
YoY %	4.94%	3.85%	8.33%	3.85%	58.30%	-32.72%	-	-
Horiz. %	130.57%	124.42%	119.82%	110.60%	106.50%	67.28%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	1.05	0.865	1.15	1.29	1.29	1.96	2.20	-
P/RPS	3.33	3.19	3.37	3.75	4.04	4.84	4.62	-5.30%
YoY %	4.39%	-5.34%	-10.13%	-7.18%	-16.53%	4.76%	-	-
Horiz. %	72.08%	69.05%	72.94%	81.17%	87.45%	104.76%	100.00%	-
P/EPS	15.31	14.67	15.56	20.28	17.76	20.80	17.67	-2.35%
YoY %	4.36%	-5.72%	-23.27%	14.19%	-14.62%	17.71%	-	-
Horiz. %	86.64%	83.02%	88.06%	114.77%	100.51%	117.71%	100.00%	-
EY	6.53	6.82	6.43	4.93	5.63	4.81	5.66	2.40%
YoY %	-4.25%	6.07%	30.43%	-12.43%	17.05%	-15.02%	-	-
Horiz. %	115.37%	120.49%	113.60%	87.10%	99.47%	84.98%	100.00%	-
DY	6.67	5.72	4.91	4.22	4.78	3.13	4.18	8.09%
YoY %	16.61%	16.50%	16.35%	-11.72%	52.72%	-25.12%	-	-
Horiz. %	159.57%	136.84%	117.46%	100.96%	114.35%	74.88%	100.00%	-
P/NAPS	4.12	3.56	4.91	5.97	6.20	9.95	7.51	-9.51%
YoY %	15.73%	-27.49%	-17.76%	-3.71%	-37.69%	32.49%	-	-
Horiz. %	54.86%	47.40%	65.38%	79.49%	82.56%	132.49%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	30/11/21	23/11/20	28/11/19	23/11/18	28/11/17	28/11/16	24/11/15	-
Price	1.05	1.20	1.13	1.22	1.46	1.83	2.56	-
P/RPS	3.33	4.43	3.31	3.55	4.57	4.52	5.37	-7.64%
YoY %	-24.83%	33.84%	-6.76%	-22.32%	1.11%	-15.83%	-	-
Horiz. %	62.01%	82.50%	61.64%	66.11%	85.10%	84.17%	100.00%	-
P/EPS	15.31	20.35	15.29	19.18	20.10	19.42	20.56	-4.79%
YoY %	-24.77%	33.09%	-20.28%	-4.58%	3.50%	-5.54%	-	-
Horiz. %	74.46%	98.98%	74.37%	93.29%	97.76%	94.46%	100.00%	-
EY	6.53	4.91	6.54	5.21	4.97	5.15	4.86	5.04%
YoY %	32.99%	-24.92%	25.53%	4.83%	-3.50%	5.97%	-	-
Horiz. %	134.36%	101.03%	134.57%	107.20%	102.26%	105.97%	100.00%	-
DY	6.67	4.13	5.00	4.47	4.23	3.35	3.59	10.86%
YoY %	61.50%	-17.40%	11.86%	5.67%	26.27%	-6.69%	-	-
Horiz. %	185.79%	115.04%	139.28%	124.51%	117.83%	93.31%	100.00%	-
P/NAPS	4.12	4.94	4.83	5.65	7.02	9.29	8.74	-11.77%
YoY %	-16.60%	2.28%	-14.51%	-19.52%	-24.43%	6.29%	-	-
Horiz. %	47.14%	56.52%	55.26%	64.65%	80.32%	106.29%	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 - 21 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

990

HLIND

HONG LEONG INDUSTRIES BHD

975

JCY

JCY INTERNATIONAL BERHAD

650

GENTING

GENTING BHD

581

DNEX

DAGANG NEXCHANGE BERHAD

380

NOTION

NOTION VTEC BHD

314

GENM

GENTING MALAYSIA BERHAD

230

HEXCAP

HEXTAR CAPITAL BERHAD

222

TSH

TSH RESOURCES BHD

217

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

0.295

+0.05

79,789,700

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

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