[WELLCAL] YoY Cumulative Quarter Result on 31-Dec-2008 [#1]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -79.19%
YoY- -7.72%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 41,354 29,167 20,337 26,482 25,556 19,609 0 -
PBT 7,846 5,929 4,809 3,885 4,263 3,413 0 -
Tax -2,132 -2,901 -419 -324 -404 -375 0 -
NP 5,714 3,028 4,390 3,561 3,859 3,038 0 -
-
NP to SH 5,714 3,028 4,390 3,561 3,859 3,038 0 -
-
Tax Rate 27.17% 48.93% 8.71% 8.34% 9.48% 10.99% - -
Total Cost 35,640 26,139 15,947 22,921 21,697 16,571 0 -
-
Net Worth 78,964 76,358 76,923 75,606 69,154 59,257 0 -
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 5,290 3,949 3,931 2,580 3,415 3,004 - -
Div Payout % 92.59% 130.43% 89.55% 72.46% 88.50% 98.90% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 78,964 76,358 76,923 75,606 69,154 59,257 0 -
NOSH 132,268 131,652 131,044 129,021 85,376 83,461 0 -
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 13.82% 10.38% 21.59% 13.45% 15.10% 15.49% 0.00% -
ROE 7.24% 3.97% 5.71% 4.71% 5.58% 5.13% 0.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 31.27 22.15 15.52 20.53 29.93 23.49 0.00 -
EPS 4.32 2.30 3.35 2.76 4.52 3.64 0.00 -
DPS 4.00 3.00 3.00 2.00 4.00 3.60 0.00 -
NAPS 0.597 0.58 0.587 0.586 0.81 0.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 129,021
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 8.30 5.86 4.08 5.32 5.13 3.94 0.00 -
EPS 1.15 0.61 0.88 0.72 0.77 0.61 0.00 -
DPS 1.06 0.79 0.79 0.52 0.69 0.60 0.00 -
NAPS 0.1586 0.1533 0.1545 0.1518 0.1389 0.119 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 1.26 1.19 1.31 1.03 2.26 2.78 0.00 -
P/RPS 4.03 5.37 8.44 5.02 7.55 11.83 0.00 -
P/EPS 29.17 51.74 39.10 37.32 50.00 76.37 0.00 -
EY 3.43 1.93 2.56 2.68 2.00 1.31 0.00 -
DY 3.17 2.52 2.29 1.94 1.77 1.29 0.00 -
P/NAPS 2.11 2.05 2.23 1.76 2.79 3.92 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 25/02/10 23/02/09 04/02/08 09/02/07 - -
Price 1.45 1.20 1.28 0.95 2.39 3.10 0.00 -
P/RPS 4.64 5.42 8.25 4.63 7.98 13.19 0.00 -
P/EPS 33.56 52.17 38.21 34.42 52.88 85.16 0.00 -
EY 2.98 1.92 2.62 2.91 1.89 1.17 0.00 -
DY 2.76 2.50 2.34 2.11 1.67 1.16 0.00 -
P/NAPS 2.43 2.07 2.18 1.62 2.95 4.37 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