[WELLCAL] YoY Quarter Result on 30-Jun-2008 [#3]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
15-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Jun-2008 [#3]
Profit Trend
QoQ- -11.23%
YoY- 8.55%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 38,109 25,266 16,625 29,819 23,586 18,277 0 -
PBT 6,383 4,022 3,467 4,272 3,945 3,173 0 -
Tax -1,523 -509 -333 -360 -341 -242 0 -
NP 4,860 3,513 3,134 3,912 3,604 2,931 0 -
-
NP to SH 4,860 3,513 3,134 3,912 3,604 2,931 0 -
-
Tax Rate 23.86% 12.66% 9.60% 8.43% 8.64% 7.63% - -
Total Cost 33,249 21,753 13,491 25,907 19,982 15,346 0 -
-
Net Worth 77,258 77,127 78,285 74,636 63,847 32,566 0 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 3,961 3,301 3,869 5,147 3,696 1,981 - -
Div Payout % 81.52% 93.98% 123.46% 131.58% 102.56% 67.59% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 77,258 77,127 78,285 74,636 63,847 32,566 0 -
NOSH 132,065 132,067 128,971 128,684 84,009 54,277 0 -
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 12.75% 13.90% 18.85% 13.12% 15.28% 16.04% 0.00% -
ROE 6.29% 4.55% 4.00% 5.24% 5.64% 9.00% 0.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 28.86 19.13 12.89 23.17 28.08 33.67 0.00 -
EPS 3.68 2.66 2.43 3.04 4.29 5.40 0.00 -
DPS 3.00 2.50 3.00 4.00 4.40 3.65 0.00 -
NAPS 0.585 0.584 0.607 0.58 0.76 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 128,684
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 7.65 5.07 3.34 5.99 4.73 3.67 0.00 -
EPS 0.98 0.71 0.63 0.79 0.72 0.59 0.00 -
DPS 0.80 0.66 0.78 1.03 0.74 0.40 0.00 -
NAPS 0.1551 0.1548 0.1571 0.1498 0.1282 0.0654 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - - -
Price 1.15 1.27 1.00 1.10 2.86 0.00 0.00 -
P/RPS 3.99 6.64 7.76 4.75 10.19 0.00 0.00 -
P/EPS 31.25 47.74 41.15 36.18 66.67 0.00 0.00 -
EY 3.20 2.09 2.43 2.76 1.50 0.00 0.00 -
DY 2.61 1.97 3.00 3.64 1.54 0.00 0.00 -
P/NAPS 1.97 2.17 1.65 1.90 3.76 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 15/08/11 13/08/10 13/08/09 15/08/08 17/08/07 16/08/06 - -
Price 1.13 1.29 1.42 1.16 2.35 1.61 0.00 -
P/RPS 3.92 6.74 11.02 5.01 8.37 4.78 0.00 -
P/EPS 30.71 48.50 58.44 38.16 54.78 29.81 0.00 -
EY 3.26 2.06 1.71 2.62 1.83 3.35 0.00 -
DY 2.65 1.94 2.11 3.45 1.87 2.27 0.00 -
P/NAPS 1.93 2.21 2.34 2.00 3.09 2.68 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