[WELLCAL] YoY Cumulative Quarter Result on 31-Dec-2012 [#1]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -77.68%
YoY- -8.82%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 33,805 44,130 35,297 31,733 41,354 29,167 20,337 8.83%
PBT 11,330 13,344 9,372 7,006 7,846 5,929 4,809 15.34%
Tax -2,735 -3,141 -2,159 -1,796 -2,132 -2,901 -419 36.68%
NP 8,595 10,203 7,213 5,210 5,714 3,028 4,390 11.84%
-
NP to SH 8,595 10,203 7,213 5,210 5,714 3,028 4,390 11.84%
-
Tax Rate 24.14% 23.54% 23.04% 25.64% 27.17% 48.93% 8.71% -
Total Cost 25,210 33,927 28,084 26,523 35,640 26,139 15,947 7.92%
-
Net Worth 98,228 89,068 83,798 80,867 78,964 76,358 76,923 4.15%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 7,632 7,643 6,629 5,302 5,290 3,949 3,931 11.68%
Div Payout % 88.80% 74.92% 91.91% 101.78% 92.59% 130.43% 89.55% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 98,228 89,068 83,798 80,867 78,964 76,358 76,923 4.15%
NOSH 331,853 332,345 132,591 132,569 132,268 131,652 131,044 16.74%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 25.43% 23.12% 20.44% 16.42% 13.82% 10.38% 21.59% -
ROE 8.75% 11.46% 8.61% 6.44% 7.24% 3.97% 5.71% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.19 13.28 26.62 23.94 31.27 22.15 15.52 -6.76%
EPS 2.59 3.07 5.44 3.93 4.32 2.30 3.35 -4.19%
DPS 2.30 2.30 5.00 4.00 4.00 3.00 3.00 -4.32%
NAPS 0.296 0.268 0.632 0.61 0.597 0.58 0.587 -10.77%
Adjusted Per Share Value based on latest NOSH - 132,569
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.79 8.86 7.08 6.37 8.30 5.85 4.08 8.85%
EPS 1.73 2.05 1.45 1.05 1.15 0.61 0.88 11.91%
DPS 1.53 1.53 1.33 1.06 1.06 0.79 0.79 11.64%
NAPS 0.1972 0.1788 0.1682 0.1623 0.1585 0.1533 0.1544 4.16%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.61 1.55 3.81 2.38 1.26 1.19 1.31 -
P/RPS 25.62 11.67 14.31 9.94 4.03 5.37 8.44 20.31%
P/EPS 100.77 50.49 70.04 60.56 29.17 51.74 39.10 17.08%
EY 0.99 1.98 1.43 1.65 3.43 1.93 2.56 -14.63%
DY 0.88 1.48 1.31 1.68 3.17 2.52 2.29 -14.72%
P/NAPS 8.82 5.78 6.03 3.90 2.11 2.05 2.23 25.74%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 26/02/14 28/02/13 28/02/12 25/02/11 25/02/10 -
Price 2.81 2.05 3.78 2.20 1.45 1.20 1.28 -
P/RPS 27.58 15.44 14.20 9.19 4.64 5.42 8.25 22.26%
P/EPS 108.49 66.78 69.49 55.98 33.56 52.17 38.21 18.98%
EY 0.92 1.50 1.44 1.79 2.98 1.92 2.62 -15.99%
DY 0.82 1.12 1.32 1.82 2.76 2.50 2.34 -16.02%
P/NAPS 9.49 7.65 5.98 3.61 2.43 2.07 2.18 27.76%

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