[WELLCAL] YoY Cumulative Quarter Result on 31-Mar-2010 [#2]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 72.39%
YoY- 35.65%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 62,296 78,697 61,503 43,148 42,606 54,058 42,741 6.47%
PBT 13,565 14,984 9,897 8,262 6,046 9,146 7,705 9.87%
Tax -3,418 -3,754 -3,977 -694 -467 -880 -759 28.47%
NP 10,147 11,230 5,920 7,568 5,579 8,266 6,946 6.51%
-
NP to SH 10,147 11,230 5,920 7,568 5,579 8,266 6,946 6.51%
-
Tax Rate 25.20% 25.05% 40.18% 8.40% 7.72% 9.62% 9.85% -
Total Cost 52,149 67,467 55,583 35,580 37,027 45,792 35,795 6.46%
-
Net Worth 80,512 79,325 75,417 80,270 75,161 69,096 60,327 4.92%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 10,611 10,594 7,251 7,213 2,582 5,118 3,016 23.30%
Div Payout % 104.58% 94.34% 122.49% 95.32% 46.30% 61.92% 43.43% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 80,512 79,325 75,417 80,270 75,161 69,096 60,327 4.92%
NOSH 132,640 132,429 131,848 131,161 129,143 127,956 83,787 7.94%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 16.29% 14.27% 9.63% 17.54% 13.09% 15.29% 16.25% -
ROE 12.60% 14.16% 7.85% 9.43% 7.42% 11.96% 11.51% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 46.97 59.43 46.65 32.90 32.99 42.25 51.01 -1.36%
EPS 7.65 8.48 4.49 5.77 4.32 6.46 8.29 -1.32%
DPS 8.00 8.00 5.50 5.50 2.00 4.00 3.60 14.22%
NAPS 0.607 0.599 0.572 0.612 0.582 0.54 0.72 -2.80%
Adjusted Per Share Value based on latest NOSH - 131,322
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 12.51 15.80 12.35 8.67 8.56 10.86 8.58 6.48%
EPS 2.04 2.26 1.19 1.52 1.12 1.66 1.39 6.59%
DPS 2.13 2.13 1.46 1.45 0.52 1.03 0.61 23.14%
NAPS 0.1617 0.1593 0.1515 0.1612 0.1509 0.1388 0.1212 4.91%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.27 1.49 1.22 1.27 0.79 1.50 2.80 -
P/RPS 4.83 2.51 2.62 3.86 2.39 3.55 5.49 -2.11%
P/EPS 29.67 17.57 27.17 22.01 18.29 23.22 33.78 -2.13%
EY 3.37 5.69 3.68 4.54 5.47 4.31 2.96 2.18%
DY 3.52 5.37 4.51 4.33 2.53 2.67 1.29 18.19%
P/NAPS 3.74 2.49 2.13 2.08 1.36 2.78 3.89 -0.65%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/05/13 28/05/12 20/05/11 14/05/10 15/05/09 15/05/08 14/05/07 -
Price 2.36 1.76 1.17 1.29 1.00 1.40 3.20 -
P/RPS 5.02 2.96 2.51 3.92 3.03 3.31 6.27 -3.63%
P/EPS 30.85 20.75 26.06 22.36 23.15 21.67 38.60 -3.66%
EY 3.24 4.82 3.84 4.47 4.32 4.61 2.59 3.79%
DY 3.39 4.55 4.70 4.26 2.00 2.86 1.13 20.07%
P/NAPS 3.89 2.94 2.05 2.11 1.72 2.59 4.44 -2.17%

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