[WELLCAL] YoY Quarter Result on 30-Jun-2018 [#3]

Stock

[WELLCAL] WELLCALL HOLDINGS BHD

Announcement Date

27-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Sep-2018

Quarter

30-Jun-2018 [#3]

Profit Trend

QoQ- 28.38%

YoY- -3.69%

Quarter Report

WHB_3QR @ 30.06.2018.pdf

Latest QR

Upcoming QR

WELLCAL's Result

WELLCAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Quarter Result
Revenue	35,764	26,322	41,609	42,930	39,012	35,799	37,938	-0.97%
YoY %	35.87%	-36.74%	-3.08%	10.04%	8.98%	-5.64%	-	-
Horiz. %	94.27%	69.38%	109.68%	113.16%	102.83%	94.36%	100.00%	-
PBT	9,440	5,986	12,859	10,507	10,770	10,305	11,147	-2.72%
YoY %	57.70%	-53.45%	22.39%	-2.44%	4.51%	-7.55%	-	-
Horiz. %	84.69%	53.70%	115.36%	94.26%	96.62%	92.45%	100.00%	-
Tax	-2,352	-2,078	-3,406	-2,713	-2,677	-2,555	-2,668	-2.07%
YoY %	-13.19%	38.99%	-25.54%	-1.34%	-4.77%	4.24%	-	-
Horiz. %	88.16%	77.89%	127.66%	101.69%	100.34%	95.76%	100.00%	-
NP	7,088	3,908	9,453	7,794	8,093	7,750	8,479	-2.93%
YoY %	81.37%	-58.66%	21.29%	-3.69%	4.43%	-8.60%	-	-
Horiz. %	83.59%	46.09%	111.49%	91.92%	95.45%	91.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,088	3,908	9,453	7,794	8,093	7,750	8,479	-2.93%
YoY %	81.37%	-58.66%	21.29%	-3.69%	4.43%	-8.60%	-	-
Horiz. %	83.59%	46.09%	111.49%	91.92%	95.45%	91.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.92%	34.71%	26.49%	25.82%	24.86%	24.79%	23.93%	-
YoY %	-28.21%	31.03%	2.59%	3.86%	0.28%	3.59%	-	-
Horiz. %	104.14%	145.05%	110.70%	107.90%	103.89%	103.59%	100.00%	-
Total Cost	28,676	22,414	32,156	35,136	30,919	28,049	29,459	-0.44%
YoY %	27.94%	-30.30%	-8.48%	13.64%	10.23%	-4.79%	-	-
Horiz. %	97.34%	76.09%	109.16%	119.27%	104.96%	95.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	123,988	117,017	113,532	104,071	101,249	97,789	92,105	5.07%
YoY %	5.96%	3.07%	9.09%	2.79%	3.54%	6.17%	-	-
Horiz. %	134.62%	127.05%	123.26%	112.99%	109.93%	106.17%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	6,971	4,979	6,971	6,473	5,145	7,650	7,647	-1.52%
YoY %	40.01%	-28.58%	7.69%	25.81%	-32.75%	0.04%	-	-
Horiz. %	91.16%	65.11%	91.16%	84.65%	67.28%	100.04%	100.00%	-
Div Payout %	98.35%	127.42%	73.75%	83.06%	63.58%	98.71%	90.20%	-
YoY %	-22.81%	72.77%	-11.21%	30.64%	-35.59%	9.43%	-	-
Horiz. %	109.04%	141.26%	81.76%	92.08%	70.49%	109.43%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	123,988	117,017	113,532	104,071	101,249	97,789	92,105	5.07%
YoY %	5.96%	3.07%	9.09%	2.79%	3.54%	6.17%	-	-
Horiz. %	134.62%	127.05%	123.26%	112.99%	109.93%	106.17%	100.00%	-
NOSH	497,947	497,947	497,947	497,947	331,965	332,618	332,509	6.95%
YoY %	0.00%	0.00%	0.00%	50.00%	-0.20%	0.03%	-	-
Horiz. %	149.75%	149.75%	149.75%	149.75%	99.84%	100.03%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	19.82%	14.85%	22.72%	18.16%	20.74%	21.65%	22.35%	-
YoY %	33.47%	-34.64%	25.11%	-12.44%	-4.20%	-3.13%	-	-
Horiz. %	88.68%	66.44%	101.66%	81.25%	92.80%	96.87%	100.00%	-
ROE	5.72%	3.34%	8.33%	7.49%	7.99%	7.93%	9.21%	-
YoY %	71.26%	-59.90%	11.21%	-6.26%	0.76%	-13.90%	-	-
Horiz. %	62.11%	36.26%	90.45%	81.32%	86.75%	86.10%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	7.18	5.29	8.36	8.62	11.75	10.76	11.41	-7.42%
YoY %	35.73%	-36.72%	-3.02%	-26.64%	9.20%	-5.70%	-	-
Horiz. %	62.93%	46.36%	73.27%	75.55%	102.98%	94.30%	100.00%	-
EPS	1.42	0.78	1.90	1.57	2.44	2.33	2.55	-9.28%
YoY %	82.05%	-58.95%	21.02%	-35.66%	4.72%	-8.63%	-	-
Horiz. %	55.69%	30.59%	74.51%	61.57%	95.69%	91.37%	100.00%	-
DPS	1.40	1.00	1.40	1.30	1.55	2.30	2.30	-7.93%
YoY %	40.00%	-28.57%	7.69%	-16.13%	-32.61%	0.00%	-	-
Horiz. %	60.87%	43.48%	60.87%	56.52%	67.39%	100.00%	100.00%	-
NAPS	0.249	0.235	0.228	0.209	0.305	0.294	0.277	-1.75%
YoY %	5.96%	3.07%	9.09%	-31.48%	3.74%	6.14%	-	-
Horiz. %	89.89%	84.84%	82.31%	75.45%	110.11%	106.14%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 497,947
RPS	7.18	5.28	8.35	8.62	7.83	7.19	7.61	-0.96%
YoY %	35.98%	-36.77%	-3.13%	10.09%	8.90%	-5.52%	-	-
Horiz. %	94.35%	69.38%	109.72%	113.27%	102.89%	94.48%	100.00%	-
EPS	1.42	0.78	1.90	1.56	1.62	1.56	1.70	-2.95%
YoY %	82.05%	-58.95%	21.79%	-3.70%	3.85%	-8.24%	-	-
Horiz. %	83.53%	45.88%	111.76%	91.76%	95.29%	91.76%	100.00%	-
DPS	1.40	1.00	1.40	1.30	1.03	1.54	1.54	-1.57%
YoY %	40.00%	-28.57%	7.69%	26.21%	-33.12%	0.00%	-	-
Horiz. %	90.91%	64.94%	90.91%	84.42%	66.88%	100.00%	100.00%	-
NAPS	0.2489	0.2349	0.2279	0.2089	0.2032	0.1963	0.1849	5.07%
YoY %	5.96%	3.07%	9.10%	2.81%	3.52%	6.17%	-	-
Horiz. %	134.61%	127.04%	123.26%	112.98%	109.90%	106.17%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	1.00	0.805	1.20	1.31	2.15	2.01	1.90	-
P/RPS	13.92	15.23	14.36	15.19	18.30	18.68	16.65	-2.93%
YoY %	-8.60%	6.06%	-5.46%	-16.99%	-2.03%	12.19%	-	-
Horiz. %	83.60%	91.47%	86.25%	91.23%	109.91%	112.19%	100.00%	-
P/EPS	70.25	102.57	63.21	83.69	88.19	86.27	74.51	-0.97%
YoY %	-31.51%	62.27%	-24.47%	-5.10%	2.23%	15.78%	-	-
Horiz. %	94.28%	137.66%	84.83%	112.32%	118.36%	115.78%	100.00%	-
EY	1.42	0.97	1.58	1.19	1.13	1.16	1.34	0.97%
YoY %	46.39%	-38.61%	32.77%	5.31%	-2.59%	-13.43%	-	-
Horiz. %	105.97%	72.39%	117.91%	88.81%	84.33%	86.57%	100.00%	-
DY	1.40	1.24	1.17	0.99	0.72	1.14	1.21	2.45%
YoY %	12.90%	5.98%	18.18%	37.50%	-36.84%	-5.79%	-	-
Horiz. %	115.70%	102.48%	96.69%	81.82%	59.50%	94.21%	100.00%	-
P/NAPS	4.02	3.43	5.26	6.27	7.05	6.84	6.86	-8.51%
YoY %	17.20%	-34.79%	-16.11%	-11.06%	3.07%	-0.29%	-	-
Horiz. %	58.60%	50.00%	76.68%	91.40%	102.77%	99.71%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/08/21	24/08/20	23/08/19	27/08/18	28/08/17	25/08/16	28/08/15	-
Price	1.01	0.845	1.15	1.29	2.16	2.05	2.01	-
P/RPS	14.06	15.99	13.76	14.96	18.38	19.05	17.62	-3.68%
YoY %	-12.07%	16.21%	-8.02%	-18.61%	-3.52%	8.12%	-	-
Horiz. %	79.80%	90.75%	78.09%	84.90%	104.31%	108.12%	100.00%	-
P/EPS	70.95	107.67	60.58	82.42	88.60	87.98	78.82	-1.73%
YoY %	-34.10%	77.73%	-26.50%	-6.98%	0.70%	11.62%	-	-
Horiz. %	90.02%	136.60%	76.86%	104.57%	112.41%	111.62%	100.00%	-
EY	1.41	0.93	1.65	1.21	1.13	1.14	1.27	1.75%
YoY %	51.61%	-43.64%	36.36%	7.08%	-0.88%	-10.24%	-	-
Horiz. %	111.02%	73.23%	129.92%	95.28%	88.98%	89.76%	100.00%	-
DY	1.39	1.18	1.22	1.01	0.72	1.12	1.14	3.35%
YoY %	17.80%	-3.28%	20.79%	40.28%	-35.71%	-1.75%	-	-
Horiz. %	121.93%	103.51%	107.02%	88.60%	63.16%	98.25%	100.00%	-
P/NAPS	4.06	3.60	5.04	6.17	7.08	6.97	7.26	-9.22%
YoY %	12.78%	-28.57%	-18.31%	-12.85%	1.58%	-3.99%	-	-
Horiz. %	55.92%	49.59%	69.42%	84.99%	97.52%	96.01%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos